Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.78% first-year return on $146k initial cash invested.
-10.78%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,938
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$5,246
Mortgage P&I
77%
$3,022
Property Taxes
18%
$692
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433