Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $149k initial cash invested.
-1.69%
Cash On Cash
5.76%
Cap Rate
1
DSCR
$5,152
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,152
Total Expenses
$5,362
Mortgage P&I
58%
$2,993
Property Taxes
8%
$402
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567