Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.42% first-year return on $140k initial cash invested.
-14.42%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$3,237
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $4,922 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$4,922
Mortgage P&I
88%
$2,863
Property Taxes
23%
$755
Home Insurance
6%
$205
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356