Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $141k initial cash invested.
-0.67%
Cash On Cash
6.19%
Cap Rate
1.04
DSCR
$4,983
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,983 income − $5,062 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,848
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,983
Total Expenses
$5,062
Mortgage P&I
58%
$2,896
Property Taxes
5%
$263
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548