Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $140k initial cash invested.
-8.56%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$3,392
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $4,391 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,813
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$4,391
Mortgage P&I
85%
$2,887
Property Taxes
3%
$114
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373