Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $145k initial cash invested.
-1.7%
Cash On Cash
6.21%
Cap Rate
1
DSCR
$5,358
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,358 income − $5,563 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$120k
Closing costs
1%
$6,024
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,358
Total Expenses
$5,563
Mortgage P&I
58%
$3,108
Property Taxes
8%
$424
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589