Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.87% first-year return on $145k initial cash invested.
-16.87%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$2,510
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $4,549 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$4,549
Mortgage P&I
126%
$3,175
Property Taxes
11%
$273
Home Insurance
9%
$224
HOA
1%
$25
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276