Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $136k initial cash invested.
-7.57%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$3,510
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $4,365 expenses = $855 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
$3,510
Total Expenses
$4,365
Mortgage P&I
80%
$2,816
Property Taxes
5%
$161
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386