Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $135k initial cash invested.
-7.33%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$3,440
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $4,263 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,563
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$4,263
Mortgage P&I
80%
$2,768
Property Taxes
4%
$124
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378