Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $150k initial cash invested.
-4.38%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$4,857
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $5,404 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$5,404
Mortgage P&I
63%
$3,058
Property Taxes
8%
$392
Home Insurance
5%
$220
HOA
2%
$83
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534