Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.99% first-year return on $140k initial cash invested.
-4.99%
Cash On Cash
5.44%
Cap Rate
0.86
DSCR
$4,160
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $4,742 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,813
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$4,742
Mortgage P&I
73%
$3,049
Property Taxes
2%
$73
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458