Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $140k initial cash invested.
-6.69%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$4,407
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $5,188 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$5,188
Mortgage P&I
66%
$2,915
Property Taxes
13%
$570
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485