Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $140k initial cash invested.
-6.62%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$4,006
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $4,777 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$4,777
Mortgage P&I
72%
$2,874
Property Taxes
8%
$331
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441