Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $136k initial cash invested.
-7.28%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$3,934
Rent
-$822
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$4,756
Mortgage P&I
69%
$2,708
Property Taxes
13%
$512
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433