Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $140k initial cash invested.
-14.32%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$4,016
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $5,685 expenses = $1,669 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,801
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$5,685
Mortgage P&I
73%
$2,950
Property Taxes
11%
$456
Home Insurance
5%
$196
HOA
18%
$717
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442