Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $145k initial cash invested.
-12.33%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$3,195
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,052
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$4,686
Mortgage P&I
96%
$3,053
Property Taxes
10%
$327
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351