Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $140k initial cash invested.
-5.99%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$4,317
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$5,801
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$5,015
Mortgage P&I
67%
$2,912
Property Taxes
9%
$403
Home Insurance
5%
$210
HOA
0%
$21
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475