Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $144k initial cash invested.
-1.12%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$4,851
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,851
Total Expenses
$4,985
Mortgage P&I
61%
$2,944
Property Taxes
3%
$148
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534