Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $136k initial cash invested.
-7.09%
Cash On Cash
4.96%
Cap Rate
0.78
DSCR
$3,800
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $4,601 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,800
Total Expenses
$4,601
Mortgage P&I
78%
$2,963
Property Taxes
3%
$100
Home Insurance
5%
$196
HOA
1%
$50
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418