Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $145k initial cash invested.
-0.05%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$5,276
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $5,282 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$5,282
Mortgage P&I
55%
$2,925
Property Taxes
7%
$349
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580