Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $140k initial cash invested.
-5.65%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$3,876
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $4,534 expenses = $658 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
$3,876
Total Expenses
$4,534
Mortgage P&I
75%
$2,915
Property Taxes
0%
$14
Home Insurance
5%
$203
HOA
2%
$85
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426