Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $136k initial cash invested.
-8.94%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$3,564
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $4,575 expenses = $1,011 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,602
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$4,575
Mortgage P&I
78%
$2,766
Property Taxes
11%
$395
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392