Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.4% first-year return on $145k initial cash invested.
-18.4%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$2,744
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $4,972 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$4,972
Mortgage P&I
113%
$3,102
Property Taxes
23%
$631
Home Insurance
11%
$306
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302