Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $136k initial cash invested.
-6.42%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$4,038
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $4,763 expenses = $725 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
$4,038
Total Expenses
$4,763
Mortgage P&I
70%
$2,839
Property Taxes
9%
$354
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444