Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $134k initial cash invested.
-4.25%
Cash On Cash
5.37%
Cap Rate
0.89
DSCR
$4,110
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,585 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,522
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,585
Mortgage P&I
68%
$2,783
Property Taxes
6%
$233
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452