Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $140k initial cash invested.
-8.79%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$3,940
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $4,969 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$4,969
Mortgage P&I
74%
$2,923
Property Taxes
11%
$444
Home Insurance
5%
$210
HOA
1%
$52
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433