Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $136k initial cash invested.
-3.35%
Cash On Cash
5.94%
Cap Rate
0.94
DSCR
$4,840
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $5,218 expenses = $378 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%
$5,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$5,218
Mortgage P&I
61%
$2,956
Property Taxes
9%
$416
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532