Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $145k initial cash invested.
-14.85%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$3,765
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $5,566 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$5,566
Mortgage P&I
88%
$3,313
Property Taxes
19%
$703
Home Insurance
6%
$219
HOA
1%
$50
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414