Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $136k initial cash invested.
-12.42%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$2,842
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $4,245 expenses = $1,403 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%
$5,596
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$4,245
Mortgage P&I
97%
$2,768
Property Taxes
9%
$242
Home Insurance
9%
$268
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313