Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $136k initial cash invested.
-7.26%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$3,766
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $4,586 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,766
Total Expenses
$4,586
Mortgage P&I
75%
$2,821
Property Taxes
8%
$288
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414