Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $145k initial cash invested.
-0.31%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$6,045
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $6,082 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$6,082
Mortgage P&I
50%
$3,034
Property Taxes
11%
$671
Home Insurance
4%
$222
HOA
2%
$100
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665