Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $147k initial cash invested.
-10.21%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$3,741
Rent
-$1,254
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%
$6,164
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$4,995
Mortgage P&I
80%
$2,983
Property Taxes
14%
$520
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412