Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $137k initial cash invested.
-5.36%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$4,388
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $4,998 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$4,998
Mortgage P&I
64%
$2,798
Property Taxes
12%
$505
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483