Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $127k initial cash invested.
-5.31%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$3,958
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $4,521 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,206
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,521
Mortgage P&I
68%
$2,694
Property Taxes
8%
$298
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435