Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $150k initial cash invested.
-12.05%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$3,381
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $4,886 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$4,886
Mortgage P&I
91%
$3,081
Property Taxes
13%
$436
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372