Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $148k initial cash invested.
-2.97%
Cash On Cash
5.47%
Cap Rate
0.94
DSCR
$4,772
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$5,138
Mortgage P&I
63%
$2,993
Property Taxes
6%
$305
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525