Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $150k initial cash invested.
-9.64%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$4,386
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $5,592 expenses = $1,206 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$5,592
Mortgage P&I
71%
$3,126
Property Taxes
12%
$539
Home Insurance
5%
$227
HOA
5%
$210
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482