Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.41% first-year return on $146k initial cash invested.
-0.41%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$5,562
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,562 income − $5,612 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,562
Total Expenses
$5,612
Mortgage P&I
54%
$3,007
Property Taxes
9%
$502
Home Insurance
4%
$213
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612