Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.03% first-year return on $140k initial cash invested.
-0.03%
Cash On Cash
6.61%
Cap Rate
1.08
DSCR
$6,056
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $6,059 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,826
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,056
Total Expenses
$6,059
Mortgage P&I
49%
$2,971
Property Taxes
13%
$810
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666