Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $148k initial cash invested.
-12.1%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$3,700
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$5,197
Mortgage P&I
82%
$3,029
Property Taxes
19%
$693
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407