Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $140k initial cash invested.
-3.24%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$4,844
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,844 income − $5,223 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,824
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,844
Total Expenses
$5,223
Mortgage P&I
59%
$2,876
Property Taxes
10%
$490
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533