Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $146k initial cash invested.
-14.96%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$3,597
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $5,412 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,077
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$5,412
Mortgage P&I
92%
$3,325
Property Taxes
18%
$646
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396