Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $151k initial cash invested.
-1.12%
Cash On Cash
5.98%
Cap Rate
1.02
DSCR
$5,278
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,315
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$5,419
Mortgage P&I
58%
$3,076
Property Taxes
6%
$318
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581