Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.41% first-year return on $145k initial cash invested.
-17.41%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,090
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $5,194 expenses = $2,104 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,048
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,090
Total Expenses
$5,194
Mortgage P&I
96%
$2,951
Property Taxes
31%
$946
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340