Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $140k initial cash invested.
-6.1%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$3,939
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $4,652 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,823
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$4,652
Mortgage P&I
74%
$2,932
Property Taxes
4%
$170
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433