Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.5% first-year return on $137k initial cash invested.
-2.5%
Cash On Cash
6.09%
Cap Rate
0.97
DSCR
$4,750
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $5,036 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$5,036
Mortgage P&I
63%
$2,979
Property Taxes
3%
$161
Home Insurance
5%
$219
HOA
1%
$63
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522