Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.18% first-year return on $146k initial cash invested.
-23.18%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,022
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $4,851 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,116
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$4,851
Mortgage P&I
155%
$3,126
Property Taxes
29%
$582
Home Insurance
23%
$455
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222