Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $140k initial cash invested.
-6.98%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$4,426
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $5,241 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$5,241
Mortgage P&I
67%
$2,949
Property Taxes
8%
$347
Home Insurance
5%
$206
HOA
5%
$234
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487