Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $140k initial cash invested.
-13.58%
Cash On Cash
3.54%
Cap Rate
0.54
DSCR
$3,513
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $5,097 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$5,097
Mortgage P&I
90%
$3,158
Property Taxes
15%
$516
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386