Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.28% first-year return on $140k initial cash invested.
-11.28%
Cash On Cash
4.34%
Cap Rate
0.64
DSCR
$3,477
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $4,795 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$4,795
Mortgage P&I
95%
$3,286
Property Taxes
3%
$109
Home Insurance
6%
$206
HOA
0%
$13
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382