Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $141k initial cash invested.
-0.25%
Cash On Cash
6.5%
Cap Rate
1.06
DSCR
$5,266
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $5,295 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,848
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$5,295
Mortgage P&I
57%
$2,985
Property Taxes
6%
$294
Home Insurance
4%
$210
HOA
0%
$15
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579