Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $146k initial cash invested.
-1.32%
Cash On Cash
6.59%
Cap Rate
1.02
DSCR
$5,490
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $5,650 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$5,650
Mortgage P&I
60%
$3,282
Property Taxes
5%
$287
Home Insurance
4%
$213
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604