Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $147k initial cash invested.
-8.42%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,906
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,164
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$4,940
Mortgage P&I
77%
$3,014
Property Taxes
9%
$366
Home Insurance
6%
$219
HOA
0%
$13
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430