Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $149k initial cash invested.
-10.94%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$3,921
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,220
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$5,276
Mortgage P&I
81%
$3,178
Property Taxes
8%
$315
Home Insurance
6%
$224
HOA
6%
$225
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431