Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.78% first-year return on $147k initial cash invested.
-13.78%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,286
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,132
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$4,972
Mortgage P&I
92%
$3,009
Property Taxes
19%
$623
Home Insurance
7%
$224
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361