Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $145k initial cash invested.
-10.26%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$3,514
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $4,752 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$4,752
Mortgage P&I
86%
$3,028
Property Taxes
9%
$309
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387