Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.43% first-year return on $127k initial cash invested.
-2.43%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$4,262
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,519 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,196
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,519
Mortgage P&I
65%
$2,768
Property Taxes
3%
$145
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469