Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.78% first-year return on $145k initial cash invested.
-13.78%
Cash On Cash
3.3%
Cap Rate
0.52
DSCR
$3,502
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $5,169 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$5,169
Mortgage P&I
91%
$3,192
Property Taxes
16%
$568
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385