Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $140k initial cash invested.
-7.25%
Cash On Cash
5.13%
Cap Rate
0.79
DSCR
$4,648
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $5,495 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$5,495
Mortgage P&I
68%
$3,147
Property Taxes
12%
$565
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511