Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $148k initial cash invested.
-9.57%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$3,384
Rent
-$1,182
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$4,566
Mortgage P&I
89%
$3,003
Property Taxes
6%
$196
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372