Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $140k initial cash invested.
-6.56%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$4,496
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $5,260 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,795
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$5,260
Mortgage P&I
65%
$2,925
Property Taxes
12%
$555
Home Insurance
5%
$210
HOA
1%
$40
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495