Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $145k initial cash invested.
-7.62%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$4,028
Rent
-$920
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
6.2%
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
$4,028
Total Expenses
$4,948
Mortgage P&I
73%
$2,951
Property Taxes
10%
$413
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443