Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $145k initial cash invested.
-11.73%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$3,486
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $4,906 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,486
Total Expenses
$4,906
Mortgage P&I
93%
$3,255
Property Taxes
7%
$239
Home Insurance
6%
$220
HOA
0%
$8
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383