Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $140k initial cash invested.
-4.66%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$4,641
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $5,184 expenses = $543 out of pocket
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%
$5,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$5,184
Mortgage P&I
63%
$2,906
Property Taxes
11%
$496
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511