Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $148k initial cash invested.
-12.96%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$2,796
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$4,393
Mortgage P&I
107%
$2,995
Property Taxes
10%
$271
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308