Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $150k initial cash invested.
-9.91%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$3,622
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $4,858 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,273
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$4,858
Mortgage P&I
88%
$3,175
Property Taxes
6%
$220
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398