Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $141k initial cash invested.
-4.31%
Cash On Cash
6.11%
Cap Rate
0.91
DSCR
$5,704
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,704 income − $6,209 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,846
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,704
Total Expenses
$6,209
Mortgage P&I
57%
$3,253
Property Taxes
10%
$585
Home Insurance
4%
$210
HOA
4%
$223
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627