Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $145k initial cash invested.
-12.84%
Cash On Cash
3.79%
Cap Rate
0.57
DSCR
$3,322
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $4,877 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$4,877
Mortgage P&I
100%
$3,336
Property Taxes
6%
$196
Home Insurance
6%
$215
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365