Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $140k initial cash invested.
-7.11%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,989
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $5,819 expenses = $830 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%
$5,817
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$5,819
Mortgage P&I
59%
$2,931
Property Taxes
12%
$609
Home Insurance
4%
$219
HOA
7%
$362
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549