Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $140k initial cash invested.
-13.07%
Cash On Cash
3.71%
Cap Rate
0.57
DSCR
$3,920
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $5,450 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,831
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$5,450
Mortgage P&I
81%
$3,178
Property Taxes
19%
$729
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431