Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $136k initial cash invested.
-11.35%
Cash On Cash
4.15%
Cap Rate
0.63
DSCR
$4,192
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $5,475 expenses = $1,283 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,602
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$5,475
Mortgage P&I
73%
$3,054
Property Taxes
18%
$770
Home Insurance
5%
$200
HOA
1%
$25
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461