Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.87% first-year return on $145k initial cash invested.
-15.87%
Cash On Cash
3.17%
Cap Rate
0.48
DSCR
$3,855
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $5,775 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,058
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$5,775
Mortgage P&I
87%
$3,364
Property Taxes
18%
$681
Home Insurance
6%
$219
HOA
5%
$200
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424