Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $146k initial cash invested.
-2.42%
Cash On Cash
5.76%
Cap Rate
0.97
DSCR
$5,100
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,082
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$5,394
Mortgage P&I
59%
$3,007
Property Taxes
9%
$443
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561