Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $140k initial cash invested.
-13.47%
Cash On Cash
3.62%
Cap Rate
0.55
DSCR
$3,374
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $4,945 expenses = $1,571 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$4,945
Mortgage P&I
94%
$3,187
Property Taxes
12%
$401
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371