Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $150k initial cash invested.
-10.55%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$3,854
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $5,175 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,297
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$5,175
Mortgage P&I
82%
$3,146
Property Taxes
13%
$497
Home Insurance
6%
$222
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424