Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $140k initial cash invested.
-14.13%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,296
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $4,948 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,823
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,948
Mortgage P&I
90%
$2,957
Property Taxes
20%
$652
Home Insurance
6%
$210
HOA
0%
$7
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363