Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $140k initial cash invested.
-3.28%
Cash On Cash
5.96%
Cap Rate
0.94
DSCR
$5,244
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $5,627 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,244
Total Expenses
$5,627
Mortgage P&I
58%
$3,064
Property Taxes
11%
$575
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577