Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $140k initial cash invested.
-8.91%
Cash On Cash
4.51%
Cap Rate
0.72
DSCR
$4,365
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $5,404 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,805
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$5,404
Mortgage P&I
70%
$3,044
Property Taxes
13%
$560
Home Insurance
5%
$210
HOA
2%
$105
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480