Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $146k initial cash invested.
-11.88%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,093
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$4,543
Mortgage P&I
97%
$3,008
Property Taxes
9%
$264
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340