Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $140k initial cash invested.
-11.61%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$3,188
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $4,540 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$4,540
Mortgage P&I
93%
$2,966
Property Taxes
9%
$280
Home Insurance
7%
$208
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351