Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $136k initial cash invested.
-6.51%
Cash On Cash
4.53%
Cap Rate
0.78
DSCR
$3,464
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$4,200
Mortgage P&I
78%
$2,712
Property Taxes
3%
$113
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381