Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $140k initial cash invested.
-4%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$4,492
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $4,960 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$4,960
Mortgage P&I
65%
$2,921
Property Taxes
7%
$305
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494