Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $140k initial cash invested.
-4.05%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$5,378
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,378 income − $5,850 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,378
Total Expenses
$5,850
Mortgage P&I
57%
$3,045
Property Taxes
14%
$769
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592