Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $136k initial cash invested.
-4.19%
Cash On Cash
5.93%
Cap Rate
0.91
DSCR
$4,989
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $5,462 expenses = $473 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%
$5,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$5,462
Mortgage P&I
61%
$3,041
Property Taxes
10%
$522
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549