Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.52% first-year return on $150k initial cash invested.
-11.52%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$3,174
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $4,617 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$4,617
Mortgage P&I
101%
$3,195
Property Taxes
4%
$123
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349