Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $140k initial cash invested.
-5.58%
Cash On Cash
5.1%
Cap Rate
0.84
DSCR
$4,728
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $5,377 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$5,377
Mortgage P&I
62%
$2,920
Property Taxes
9%
$412
Home Insurance
4%
$203
HOA
5%
$235
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520