Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $140k initial cash invested.
-14.59%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,342
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $4,042 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$4,042
Mortgage P&I
124%
$2,903
Property Taxes
6%
$139
Home Insurance
9%
$203
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258