Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $138k initial cash invested.
-8.3%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$4,372
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $5,329 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$5,329
Mortgage P&I
67%
$2,938
Property Taxes
14%
$620
Home Insurance
4%
$194
HOA
2%
$90
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481