Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $140k initial cash invested.
-8.7%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$3,708
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $4,722 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$4,722
Mortgage P&I
76%
$2,832
Property Taxes
10%
$382
Home Insurance
6%
$210
HOA
1%
$38
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408