Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.09% first-year return on $140k initial cash invested.
-18.09%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$2,018
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $4,125 expenses = $2,107 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$4,125
Mortgage P&I
146%
$2,951
Property Taxes
13%
$264
Home Insurance
10%
$203
HOA
1%
$20
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222