Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $140k initial cash invested.
-2.46%
Cash On Cash
6.03%
Cap Rate
0.98
DSCR
$5,388
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $5,674 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,388
Total Expenses
$5,674
Mortgage P&I
55%
$2,985
Property Taxes
12%
$652
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593