Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.07% first-year return on $140k initial cash invested.
-2.07%
Cash On Cash
5.62%
Cap Rate
0.98
DSCR
$4,842
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$5,084
Mortgage P&I
57%
$2,769
Property Taxes
10%
$460
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533