Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $137k initial cash invested.
-5.79%
Cash On Cash
5.15%
Cap Rate
0.83
DSCR
$4,418
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $5,077 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,644
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$5,077
Mortgage P&I
66%
$2,905
Property Taxes
11%
$464
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486