Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.04% first-year return on $140k initial cash invested.
-14.04%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$3,164
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $4,796 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,164
Total Expenses
$4,796
Mortgage P&I
94%
$2,975
Property Taxes
7%
$211
Home Insurance
7%
$210
HOA
10%
$323
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348