Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.18% first-year return on $140k initial cash invested.
-6.18%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$4,173
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $4,892 expenses = $719 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%
$5,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$4,892
Mortgage P&I
69%
$2,866
Property Taxes
9%
$395
Home Insurance
5%
$210
HOA
0%
$2
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459