Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.1% first-year return on $145k initial cash invested.
-0.1%
Cash On Cash
6.33%
Cap Rate
1.08
DSCR
$6,158
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,158
Total Expenses
$6,170
Mortgage P&I
48%
$2,948
Property Taxes
8%
$479
Home Insurance
4%
$252
HOA
6%
$398
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677