Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $140k initial cash invested.
-5.97%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,903
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $4,601 expenses = $698 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%
$5,823
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$4,601
Mortgage P&I
74%
$2,886
Property Taxes
5%
$189
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429