Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $146k initial cash invested.
-13.98%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,752
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $4,454 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$4,454
Mortgage P&I
108%
$2,975
Property Taxes
8%
$219
Home Insurance
8%
$214
HOA
4%
$110
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303