Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $141k initial cash invested.
-0.79%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$5,514
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,514 income − $5,607 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,853
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,514
Total Expenses
$5,607
Mortgage P&I
54%
$2,963
Property Taxes
10%
$555
Home Insurance
4%
$210
HOA
0%
$3
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607