Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $140k initial cash invested.
-13.87%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$3,984
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $5,602 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,810
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$5,602
Mortgage P&I
74%
$2,940
Property Taxes
25%
$980
Home Insurance
5%
$203
HOA
3%
$125
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438