Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $141k initial cash invested.
-3.17%
Cash On Cash
6.08%
Cap Rate
0.95
DSCR
$5,302
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $5,674 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,852
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$5,674
Mortgage P&I
59%
$3,127
Property Taxes
10%
$535
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583