Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $140k initial cash invested.
-8.06%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$3,646
Rent
-$941
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
$3,646
Total Expenses
$4,587
Mortgage P&I
78%
$2,829
Property Taxes
6%
$228
Home Insurance
6%
$210
HOA
2%
$80
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401