Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $145k initial cash invested.
-15.77%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$2,478
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $4,385 expenses = $1,907 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$4,385
Mortgage P&I
126%
$3,117
Property Taxes
8%
$207
Home Insurance
9%
$219
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273