Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.64% first-year return on $149k initial cash invested.
-11.64%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$3,254
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$4,702
Mortgage P&I
98%
$3,179
Property Taxes
6%
$198
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358