Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $127k initial cash invested.
-3.81%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$5,116
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $5,520 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,116
Total Expenses
$5,520
Mortgage P&I
50%
$2,571
Property Taxes
20%
$1,021
Home Insurance
4%
$183
HOA
0%
$5
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563