Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $140k initial cash invested.
-2.23%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$5,666
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $5,927 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,824
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,666
Total Expenses
$5,927
Mortgage P&I
52%
$2,923
Property Taxes
13%
$708
Home Insurance
4%
$201
HOA
3%
$168
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623