Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $138k initial cash invested.
-4.31%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$4,770
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $5,265 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$5,265
Mortgage P&I
61%
$2,900
Property Taxes
11%
$542
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525