Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $145k initial cash invested.
-10.51%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$4,004
Rent
-$1,267
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$5,271
Mortgage P&I
74%
$2,964
Property Taxes
18%
$730
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440