Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.35% first-year return on $141k initial cash invested.
-1.35%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$5,913
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,913 income − $6,072 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,913
Total Expenses
$6,072
Mortgage P&I
51%
$2,990
Property Taxes
15%
$870
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$650