Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $145k initial cash invested.
-1.73%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$5,806
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,043
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,806
Total Expenses
$6,015
Mortgage P&I
51%
$2,980
Property Taxes
12%
$719
Home Insurance
4%
$220
HOA
2%
$122
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639