Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $140k initial cash invested.
-4.01%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$4,452
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $4,918 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,791
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$4,918
Mortgage P&I
66%
$2,930
Property Taxes
6%
$273
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490