Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $146k initial cash invested.
-8.39%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$3,960
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,073
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,960
Total Expenses
$4,977
Mortgage P&I
75%
$2,967
Property Taxes
11%
$445
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436