Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $140k initial cash invested.
-5.26%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$4,068
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,797
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$4,681
Mortgage P&I
69%
$2,824
Property Taxes
7%
$282
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447