Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $140k initial cash invested.
-9.48%
Cash On Cash
4.87%
Cap Rate
0.71
DSCR
$4,035
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $5,137 expenses = $1,102 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$5,137
Mortgage P&I
82%
$3,289
Property Taxes
7%
$267
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444