Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $140k initial cash invested.
-3.13%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$4,596
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $4,960 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$4,960
Mortgage P&I
62%
$2,858
Property Taxes
7%
$335
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506