Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.4% first-year return on $137k initial cash invested.
-10.4%
Cash On Cash
4.33%
Cap Rate
0.66
DSCR
$3,604
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $4,787 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,643
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$4,787
Mortgage P&I
85%
$3,075
Property Taxes
8%
$282
Home Insurance
6%
$206
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396