Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $135k initial cash invested.
-8.1%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$3,410
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $4,318 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$4,318
Mortgage P&I
80%
$2,744
Property Taxes
7%
$222
Home Insurance
6%
$194
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375