Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $154k initial cash invested.
-2.99%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$5,712
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,468
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,712
Total Expenses
$6,095
Mortgage P&I
56%
$3,183
Property Taxes
13%
$744
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628