Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.87% first-year return on $136k initial cash invested.
-2.87%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$5,787
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $6,111 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,787
Total Expenses
$6,111
Mortgage P&I
48%
$2,799
Property Taxes
18%
$1,069
Home Insurance
3%
$196
HOA
1%
$80
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637