Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.45% first-year return on $145k initial cash invested.
-2.45%
Cash On Cash
5.63%
Cap Rate
0.96
DSCR
$4,736
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$5,033
Mortgage P&I
62%
$2,954
Property Taxes
5%
$252
Home Insurance
5%
$218
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521