Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $136k initial cash invested.
-5.85%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$4,179
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $4,840 expenses = $661 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
$4,179
Total Expenses
$4,840
Mortgage P&I
68%
$2,843
Property Taxes
9%
$381
Home Insurance
5%
$196
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460