Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $145k initial cash invested.
-10.08%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$4,528
Rent
-$1,214
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,027
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$5,742
Mortgage P&I
67%
$3,024
Property Taxes
21%
$969
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498