Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $140k initial cash invested.
-4.64%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$4,658
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$5,200
Mortgage P&I
60%
$2,812
Property Taxes
12%
$555
Home Insurance
4%
$208
HOA
1%
$42
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512