Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $140k initial cash invested.
-7.65%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$3,888
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $4,780 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$4,780
Mortgage P&I
76%
$2,950
Property Taxes
8%
$296
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428