Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.59% first-year return on $153k initial cash invested.
-1.59%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$5,658
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,658
Total Expenses
$5,861
Mortgage P&I
57%
$3,222
Property Taxes
9%
$489
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622