Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $140k initial cash invested.
-6.23%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$4,022
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $4,749 expenses = $727 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%
$5,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$4,749
Mortgage P&I
73%
$2,926
Property Taxes
6%
$245
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442