Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.31% first-year return on $151k initial cash invested.
-1.31%
Cash On Cash
5.98%
Cap Rate
1.02
DSCR
$5,630
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$5,795
Mortgage P&I
55%
$3,102
Property Taxes
10%
$543
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619