Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $147k initial cash invested.
-8.75%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$3,837
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,156
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$4,911
Mortgage P&I
78%
$2,986
Property Taxes
10%
$380
Home Insurance
6%
$227
HOA
0%
$15
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422