Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.75% first-year return on $150k initial cash invested.
-14.75%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$3,544
Rent
-$1,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $5,391 expenses = $1,847 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,298
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$5,391
Mortgage P&I
97%
$3,434
Property Taxes
12%
$431
Home Insurance
6%
$224
HOA
3%
$97
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390