Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $140k initial cash invested.
-6.84%
Cash On Cash
5.08%
Cap Rate
0.8
DSCR
$4,556
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,556 income − $5,354 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,556
Total Expenses
$5,354
Mortgage P&I
67%
$3,074
Property Taxes
12%
$525
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501