Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $140k initial cash invested.
-13.98%
Cash On Cash
3.64%
Cap Rate
0.55
DSCR
$5,115
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,115 income − $6,747 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,813
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$6,747
Mortgage P&I
62%
$3,192
Property Taxes
30%
$1,542
Home Insurance
5%
$273
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563