Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $135k initial cash invested.
-2.16%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$5,304
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,304 income − $5,547 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,572
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,304
Total Expenses
$5,547
Mortgage P&I
54%
$2,886
Property Taxes
12%
$660
Home Insurance
4%
$199
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583