Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $145k initial cash invested.
-11.72%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,450
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,061
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$4,869
Mortgage P&I
87%
$3,005
Property Taxes
8%
$276
Home Insurance
6%
$219
HOA
6%
$195
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380