Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $136k initial cash invested.
-9.62%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$3,044
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $4,131 expenses = $1,087 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%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$4,131
Mortgage P&I
93%
$2,843
Property Taxes
2%
$57
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335