Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $145k initial cash invested.
-11.49%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,405
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $4,792 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$4,792
Mortgage P&I
88%
$2,988
Property Taxes
13%
$431
Home Insurance
6%
$215
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375