Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $140k initial cash invested.
-2.09%
Cash On Cash
5.97%
Cap Rate
0.98
DSCR
$4,959
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $5,202 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,792
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$5,202
Mortgage P&I
59%
$2,925
Property Taxes
8%
$382
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545