Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $145k initial cash invested.
-0.55%
Cash On Cash
6.21%
Cap Rate
1.05
DSCR
$5,660
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,660
Total Expenses
$5,727
Mortgage P&I
53%
$2,975
Property Taxes
11%
$611
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623