Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $150k initial cash invested.
-13.25%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,760
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $5,415 expenses = $1,655 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$5,415
Mortgage P&I
85%
$3,184
Property Taxes
15%
$558
Home Insurance
6%
$231
HOA
4%
$164
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414