Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $145k initial cash invested.
-13.89%
Cash On Cash
3.59%
Cap Rate
0.54
DSCR
$3,342
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $5,018 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,038
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$5,018
Mortgage P&I
100%
$3,349
Property Taxes
11%
$381
Home Insurance
5%
$151
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368