Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $136k initial cash invested.
-8.86%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$3,270
Rent
-$1,001
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
6.2%
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
$3,270
Total Expenses
$4,271
Mortgage P&I
84%
$2,756
Property Taxes
6%
$207
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360