Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $140k initial cash invested.
-13.71%
Cash On Cash
3.47%
Cap Rate
0.53
DSCR
$3,066
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $4,671 expenses = $1,605 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,832
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$4,671
Mortgage P&I
103%
$3,167
Property Taxes
8%
$251
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337