Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.57% first-year return on $148k initial cash invested.
-16.57%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,434
Rent
-$2,041
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,182
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$4,475
Mortgage P&I
124%
$3,029
Property Taxes
16%
$400
Home Insurance
9%
$219
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268