Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $140k initial cash invested.
-8.44%
Cash On Cash
4.49%
Cap Rate
0.72
DSCR
$3,822
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,806 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$4,806
Mortgage P&I
79%
$3,006
Property Taxes
8%
$290
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420