Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.93% first-year return on $145k initial cash invested.
-1.93%
Cash On Cash
6.3%
Cap Rate
1
DSCR
$5,600
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $5,834 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,070
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$5,834
Mortgage P&I
57%
$3,196
Property Taxes
9%
$517
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616