Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $145k initial cash invested.
-0.59%
Cash On Cash
6.1%
Cap Rate
1.05
DSCR
$5,300
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,028
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,300
Total Expenses
$5,371
Mortgage P&I
55%
$2,923
Property Taxes
8%
$436
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583