Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $150k initial cash invested.
-7.37%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$4,202
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $5,123 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,202
Total Expenses
$5,123
Mortgage P&I
75%
$3,143
Property Taxes
8%
$318
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462