Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.22% first-year return on $148k initial cash invested.
-14.22%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,452
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,201
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$5,208
Mortgage P&I
88%
$3,034
Property Taxes
23%
$780
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380