Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.84% first-year return on $150k initial cash invested.
-10.84%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$3,820
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $5,174 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$5,174
Mortgage P&I
84%
$3,218
Property Taxes
11%
$402
Home Insurance
6%
$236
HOA
1%
$19
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420