Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $147k initial cash invested.
-9.17%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$3,657
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$4,781
Mortgage P&I
85%
$3,093
Property Taxes
5%
$190
Home Insurance
6%
$215
HOA
1%
$40
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402