Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $136k initial cash invested.
-5%
Cash On Cash
4.8%
Cap Rate
0.85
DSCR
$4,334
Rent
-$565
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
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$4,899
Mortgage P&I
61%
$2,633
Property Taxes
12%
$499
Home Insurance
5%
$203
HOA
2%
$91
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477