Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.05% first-year return on $147k initial cash invested.
-13.05%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$3,795
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,795
Total Expenses
$5,395
Mortgage P&I
80%
$3,038
Property Taxes
17%
$647
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417