Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $145k initial cash invested.
-14.06%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$2,748
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,029
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$4,442
Mortgage P&I
106%
$2,914
Property Taxes
14%
$374
Home Insurance
8%
$220
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302