Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected 0% first-year return on $140k initial cash invested.
0%
Cash On Cash
6.59%
Cap Rate
1.07
DSCR
$5,481
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $5,481 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,814
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$5,481
Mortgage P&I
54%
$2,975
Property Taxes
8%
$433
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603