Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.29% first-year return on $145k initial cash invested.
-3.29%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$5,108
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$5,506
Mortgage P&I
58%
$2,968
Property Taxes
12%
$590
Home Insurance
4%
$212
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562