Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $136k initial cash invested.
-11.92%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$2,660
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,660
Total Expenses
$4,007
Mortgage P&I
101%
$2,691
Property Taxes
8%
$216
Home Insurance
7%
$196
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293