Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $127k initial cash invested.
-2.42%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$4,260
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $4,517 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$4,517
Mortgage P&I
61%
$2,606
Property Taxes
7%
$277
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469