Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $140k initial cash invested.
-11.78%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$3,786
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $5,160 expenses = $1,374 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,806
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$5,160
Mortgage P&I
81%
$3,082
Property Taxes
15%
$582
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416