Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.12% first-year return on $140k initial cash invested.
-6.12%
Cash On Cash
5.54%
Cap Rate
0.84
DSCR
$4,938
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $5,653 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$5,653
Mortgage P&I
65%
$3,202
Property Taxes
11%
$567
Home Insurance
4%
$204
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543