Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $145k initial cash invested.
-7.93%
Cash On Cash
4.21%
Cap Rate
0.73
DSCR
$4,180
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$5,139
Mortgage P&I
70%
$2,917
Property Taxes
13%
$556
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460