Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $147k initial cash invested.
-9.8%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$3,782
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,128
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$4,980
Mortgage P&I
82%
$3,103
Property Taxes
8%
$319
Home Insurance
6%
$220
HOA
1%
$53
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416