Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $135k initial cash invested.
-3.27%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$4,440
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $4,807 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$4,807
Mortgage P&I
62%
$2,767
Property Taxes
8%
$338
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488