Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.3% first-year return on $140k initial cash invested.
-19.3%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$1,548
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,548 income − $3,797 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,548
Total Expenses
$3,797
Mortgage P&I
186%
$2,880
Property Taxes
12%
$188
Home Insurance
13%
$203
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170