Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.85% first-year return on $140k initial cash invested.
-1.85%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$4,912
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,912 income − $5,128 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,816
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$5,128
Mortgage P&I
59%
$2,889
Property Taxes
7%
$361
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540