Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $136k initial cash invested.
-10.24%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$4,641
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $5,798 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,641
Total Expenses
$5,798
Mortgage P&I
67%
$3,094
Property Taxes
16%
$748
Home Insurance
4%
$196
HOA
4%
$181
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511