Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $140k initial cash invested.
-2.1%
Cash On Cash
6%
Cap Rate
0.99
DSCR
$5,180
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $5,424 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$5,424
Mortgage P&I
57%
$2,932
Property Taxes
10%
$521
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570