Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.6% first-year return on $148k initial cash invested.
-19.6%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,238
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$4,652
Mortgage P&I
134%
$2,998
Property Taxes
30%
$676
Home Insurance
10%
$216
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246