Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $140k initial cash invested.
-6.73%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$3,948
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $4,736 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,829
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$4,736
Mortgage P&I
75%
$2,971
Property Taxes
5%
$188
Home Insurance
5%
$214
HOA
1%
$21
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434