Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $150k initial cash invested.
-11.22%
Cash On Cash
4.26%
Cap Rate
0.65
DSCR
$4,784
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $6,183 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$6,183
Mortgage P&I
72%
$3,430
Property Taxes
14%
$672
Home Insurance
5%
$217
HOA
5%
$238
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526