Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $135k initial cash invested.
-7.45%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$4,138
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $4,976 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,567
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$4,976
Mortgage P&I
68%
$2,822
Property Taxes
13%
$550
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455