Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.42% first-year return on $144k initial cash invested.
-0.42%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$5,650
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $5,701 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$5,701
Mortgage P&I
53%
$3,012
Property Taxes
10%
$557
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622