Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $145k initial cash invested.
-0.5%
Cash On Cash
6.44%
Cap Rate
1.06
DSCR
$6,056
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $6,117 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,046
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,056
Total Expenses
$6,117
Mortgage P&I
51%
$3,063
Property Taxes
13%
$764
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666