Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $145k initial cash invested.
-0.82%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$5,120
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $5,219 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$5,219
Mortgage P&I
59%
$3,028
Property Taxes
5%
$240
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563