Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $141k initial cash invested.
-5.09%
Cash On Cash
5.53%
Cap Rate
0.87
DSCR
$5,026
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,026 income − $5,623 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,026
Total Expenses
$5,623
Mortgage P&I
61%
$3,090
Property Taxes
16%
$822
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553