Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $141k initial cash invested.
-1.72%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$5,710
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $5,912 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,857
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,710
Total Expenses
$5,912
Mortgage P&I
51%
$2,906
Property Taxes
15%
$856
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628