Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $148k initial cash invested.
-14.63%
Cash On Cash
2.44%
Cap Rate
0.43
DSCR
$3,490
Rent
-$1,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$5,297
Mortgage P&I
84%
$2,930
Property Taxes
27%
$947
Home Insurance
6%
$217
HOA
0%
$15
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384