Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.39% first-year return on $140k initial cash invested.
-2.39%
Cash On Cash
5.89%
Cap Rate
0.97
DSCR
$4,593
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$5,801
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$4,872
Mortgage P&I
64%
$2,942
Property Taxes
3%
$124
Home Insurance
4%
$201
HOA
1%
$43
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505