Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.31% first-year return on $145k initial cash invested.
-20.31%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$3,304
Rent
-$2,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $5,753 expenses = $2,449 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$5,753
Mortgage P&I
95%
$3,150
Property Taxes
32%
$1,047
Home Insurance
7%
$217
HOA
7%
$217
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363