Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $136k initial cash invested.
-5.58%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$3,932
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $4,562 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$4,562
Mortgage P&I
72%
$2,815
Property Taxes
4%
$151
Home Insurance
5%
$196
HOA
2%
$63
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433