Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.77% first-year return on $140k initial cash invested.
-6.77%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$4,970
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,970 income − $5,757 expenses = $787 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$5,757
Mortgage P&I
56%
$2,786
Property Taxes
17%
$861
Home Insurance
4%
$205
HOA
4%
$215
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547