Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $149k initial cash invested.
-9.75%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$4,286
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$5,499
Mortgage P&I
72%
$3,071
Property Taxes
18%
$766
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471