Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $140k initial cash invested.
-5.75%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$4,312
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $4,985 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,826
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$4,985
Mortgage P&I
67%
$2,885
Property Taxes
10%
$430
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474