Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $149k initial cash invested.
-14.6%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$2,990
Rent
-$1,816
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%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$4,806
Mortgage P&I
106%
$3,179
Property Taxes
13%
$390
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329