Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $140k initial cash invested.
-3.86%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$4,857
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $5,307 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,857
Total Expenses
$5,307
Mortgage P&I
59%
$2,887
Property Taxes
12%
$566
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534