Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $148k initial cash invested.
-2.9%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$5,079
Rent
-$357
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,178
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$5,436
Mortgage P&I
60%
$3,056
Property Taxes
9%
$435
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559