Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $150k initial cash invested.
-10.72%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$4,114
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,114 income − $5,450 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$5,450
Mortgage P&I
76%
$3,140
Property Taxes
17%
$691
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453