Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.39% first-year return on $136k initial cash invested.
-15.39%
Cash On Cash
3.2%
Cap Rate
0.49
DSCR
$4,256
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $5,995 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,256
Total Expenses
$5,995
Mortgage P&I
72%
$3,063
Property Taxes
23%
$991
Home Insurance
5%
$196
HOA
7%
$298
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468