Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.13% first-year return on $140k initial cash invested.
-1.13%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$5,178
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $5,310 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$5,310
Mortgage P&I
56%
$2,910
Property Taxes
8%
$439
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570