Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $140k initial cash invested.
-6.67%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$4,354
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $5,131 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$5,131
Mortgage P&I
66%
$2,883
Property Taxes
13%
$565
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479