Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $148k initial cash invested.
-11.29%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$3,220
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$4,614
Mortgage P&I
98%
$3,148
Property Taxes
5%
$154
Home Insurance
7%
$217
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354