Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $146k initial cash invested.
-12.17%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,674
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$5,156
Mortgage P&I
84%
$3,074
Property Taxes
14%
$519
Home Insurance
6%
$214
HOA
3%
$100
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404