Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $140k initial cash invested.
-4.82%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$4,770
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$5,330
Mortgage P&I
61%
$2,905
Property Taxes
13%
$600
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525