Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.08% first-year return on $150k initial cash invested.
-6.08%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$4,566
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,566 income − $5,325 expenses = $759 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%
$6,275
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,566
Total Expenses
$5,325
Mortgage P&I
70%
$3,188
Property Taxes
8%
$369
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502