Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $140k initial cash invested.
-7.93%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$4,287
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $5,214 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,821
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$5,214
Mortgage P&I
68%
$2,914
Property Taxes
14%
$621
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472