Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $140k initial cash invested.
-2.56%
Cash On Cash
5.95%
Cap Rate
0.96
DSCR
$4,794
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,794 income − $5,093 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,826
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,794
Total Expenses
$5,093
Mortgage P&I
62%
$2,994
Property Taxes
5%
$261
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527