Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.42% first-year return on $146k initial cash invested.
-25.42%
Cash On Cash
0.87%
Cap Rate
0.13
DSCR
$1,374
Rent
-$3,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,374 income − $4,465 expenses = $3,091 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,374
Total Expenses
$4,465
Mortgage P&I
253%
$3,480
Property Taxes
22%
$305
Home Insurance
16%
$213
HOA
0%
$0
Property Management
12%
$165
CapEx
4%
$55
Vacancy
3%
$41
Maintenance
4%
$55
Other
11%
$151