Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $146k initial cash invested.
-11.78%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$3,180
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $4,610 expenses = $1,430 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%
$6,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$4,610
Mortgage P&I
95%
$3,005
Property Taxes
9%
$297
Home Insurance
7%
$227
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350