Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $137k initial cash invested.
-6.65%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$4,287
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $5,046 expenses = $759 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,663
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$5,046
Mortgage P&I
67%
$2,881
Property Taxes
12%
$503
Home Insurance
5%
$201
HOA
0%
$4
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472