Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $140k initial cash invested.
-3.91%
Cash On Cash
6.05%
Cap Rate
0.92
DSCR
$5,442
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $5,899 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$5,899
Mortgage P&I
58%
$3,173
Property Taxes
10%
$558
Home Insurance
4%
$210
HOA
2%
$107
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599