Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $140k initial cash invested.
-7.47%
Cash On Cash
4.95%
Cap Rate
0.78
DSCR
$4,540
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $5,410 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,796
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$5,410
Mortgage P&I
68%
$3,081
Property Taxes
12%
$538
Home Insurance
5%
$205
HOA
1%
$42
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499