Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $150k initial cash invested.
-0.67%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$5,571
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,571 income − $5,655 expenses = $84 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%
$6,271
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,571
Total Expenses
$5,655
Mortgage P&I
57%
$3,165
Property Taxes
7%
$376
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613