Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $140k initial cash invested.
-14.05%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,578
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $5,214 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,578
Total Expenses
$5,214
Mortgage P&I
81%
$2,914
Property Taxes
22%
$786
Home Insurance
6%
$210
HOA
2%
$88
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394