Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.77% first-year return on $140k initial cash invested.
-16.77%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,253
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $4,204 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,253
Total Expenses
$4,204
Mortgage P&I
129%
$2,913
Property Taxes
14%
$322
Home Insurance
9%
$203
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248