Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $150k initial cash invested.
-4.89%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$4,884
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,884 income − $5,494 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,267
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,884
Total Expenses
$5,494
Mortgage P&I
65%
$3,156
Property Taxes
9%
$451
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537