Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $140k initial cash invested.
-7.27%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$3,710
Rent
-$848
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,804
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$4,558
Mortgage P&I
77%
$2,862
Property Taxes
6%
$226
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408