Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $146k initial cash invested.
-16.3%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$2,718
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $4,696 expenses = $1,978 out of pocket
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%
$6,079
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$4,696
Mortgage P&I
111%
$3,015
Property Taxes
20%
$534
Home Insurance
8%
$222
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299