Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $145k initial cash invested.
-11.53%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$4,113
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,047
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,113
Total Expenses
$5,506
Mortgage P&I
72%
$2,942
Property Taxes
23%
$946
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$452