Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $136k initial cash invested.
-10.62%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$2,960
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$4,161
Mortgage P&I
93%
$2,754
Property Taxes
7%
$196
Home Insurance
7%
$205
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326