Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $145k initial cash invested.
-2.02%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$5,134
Rent
-$243
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$5,377
Mortgage P&I
59%
$3,009
Property Taxes
8%
$413
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565