Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.64% first-year return on $145k initial cash invested.
-1.64%
Cash On Cash
6.21%
Cap Rate
1.01
DSCR
$5,492
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,492 income − $5,691 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,067
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,492
Total Expenses
$5,691
Mortgage P&I
57%
$3,117
Property Taxes
9%
$496
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604