Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $150k initial cash invested.
-10.34%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$3,966
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $5,262 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$5,262
Mortgage P&I
80%
$3,169
Property Taxes
13%
$517
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436