Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.17% first-year return on $146k initial cash invested.
-20.17%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,912
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $5,358 expenses = $2,446 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$5,358
Mortgage P&I
103%
$2,998
Property Taxes
40%
$1,153
Home Insurance
8%
$219
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320