Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.82% first-year return on $136k initial cash invested.
-14.82%
Cash On Cash
2.99%
Cap Rate
0.47
DSCR
$2,796
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $4,471 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,796
Total Expenses
$4,471
Mortgage P&I
106%
$2,960
Property Taxes
13%
$363
Home Insurance
7%
$196
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308