Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $148k initial cash invested.
-8.13%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$4,317
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$5,319
Mortgage P&I
70%
$3,022
Property Taxes
14%
$583
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475