Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $150k initial cash invested.
-5.91%
Cash On Cash
5.12%
Cap Rate
0.83
DSCR
$4,934
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $5,671 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,268
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$5,671
Mortgage P&I
65%
$3,214
Property Taxes
12%
$584
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543