Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $139k initial cash invested.
-3.46%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$4,670
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $5,071 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,762
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$5,071
Mortgage P&I
62%
$2,879
Property Taxes
7%
$316
Home Insurance
4%
$205
HOA
2%
$83
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514