Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $140k initial cash invested.
-9.66%
Cash On Cash
4.13%
Cap Rate
0.67
DSCR
$3,626
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $4,755 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$4,755
Mortgage P&I
82%
$2,989
Property Taxes
9%
$333
Home Insurance
6%
$200
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399