Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $140k initial cash invested.
-5.59%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$4,214
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $4,865 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,797
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$4,865
Mortgage P&I
69%
$2,905
Property Taxes
8%
$320
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464