Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $145k initial cash invested.
-0.12%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$5,664
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,664
Total Expenses
$5,678
Mortgage P&I
52%
$2,957
Property Taxes
10%
$584
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623