Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $145k initial cash invested.
-0.36%
Cash On Cash
6.44%
Cap Rate
1.06
DSCR
$5,474
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,474 income − $5,518 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,058
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,474
Total Expenses
$5,518
Mortgage P&I
56%
$3,077
Property Taxes
7%
$363
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602