Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $140k initial cash invested.
-7.86%
Cash On Cash
4.97%
Cap Rate
0.76
DSCR
$4,236
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $5,155 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$5,155
Mortgage P&I
75%
$3,162
Property Taxes
8%
$349
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466