Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $138k initial cash invested.
-2.37%
Cash On Cash
6.03%
Cap Rate
0.97
DSCR
$4,444
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $4,716 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,692
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$4,716
Mortgage P&I
66%
$2,953
Property Taxes
1%
$49
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489