Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $148k initial cash invested.
-9.87%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$3,840
Rent
-$1,217
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$5,057
Mortgage P&I
77%
$2,953
Property Taxes
6%
$249
Home Insurance
6%
$219
HOA
9%
$330
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422