Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.9% first-year return on $149k initial cash invested.
-13.9%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$3,922
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$5,653
Mortgage P&I
81%
$3,177
Property Taxes
23%
$920
Home Insurance
6%
$222
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431