Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $140k initial cash invested.
-13.87%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$3,327
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $4,941 expenses = $1,614 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$4,941
Mortgage P&I
95%
$3,151
Property Taxes
6%
$211
Home Insurance
6%
$203
HOA
7%
$245
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366