Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $150k initial cash invested.
-6.95%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,208
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $5,074 expenses = $866 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$5,074
Mortgage P&I
73%
$3,091
Property Taxes
4%
$188
Home Insurance
6%
$271
HOA
2%
$94
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463