Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.56% first-year return on $136k initial cash invested.
-16.56%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$2,666
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $4,537 expenses = $1,871 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
$2,666
Total Expenses
$4,537
Mortgage P&I
111%
$2,952
Property Taxes
18%
$486
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293