Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.64% first-year return on $150k initial cash invested.
-11.64%
Cash On Cash
3.89%
Cap Rate
0.61
DSCR
$3,634
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $5,089 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$5,089
Mortgage P&I
92%
$3,346
Property Taxes
8%
$284
Home Insurance
6%
$224
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400