Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.29% first-year return on $140k initial cash invested.
-12.29%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$3,524
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $4,957 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$4,957
Mortgage P&I
81%
$2,845
Property Taxes
14%
$487
Home Insurance
6%
$201
HOA
6%
$225
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388