Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $144k initial cash invested.
-1.74%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$5,458
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$5,667
Mortgage P&I
53%
$2,904
Property Taxes
13%
$708
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600