Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $144k initial cash invested.
-4.96%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$4,752
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,981
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$5,345
Mortgage P&I
62%
$2,960
Property Taxes
9%
$438
Home Insurance
4%
$210
HOA
3%
$121
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523