Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $140k initial cash invested.
-7.33%
Cash On Cash
4.41%
Cap Rate
0.76
DSCR
$4,268
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$5,125
Mortgage P&I
66%
$2,827
Property Taxes
13%
$539
Home Insurance
5%
$205
HOA
2%
$103
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469