Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $145k initial cash invested.
-3.1%
Cash On Cash
5.47%
Cap Rate
0.94
DSCR
$5,334
Rent
-$375
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$5,709
Mortgage P&I
55%
$2,918
Property Taxes
12%
$626
Home Insurance
4%
$215
HOA
3%
$137
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587