Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $150k initial cash invested.
-4.06%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$5,169
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $5,678 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,309
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,169
Total Expenses
$5,678
Mortgage P&I
59%
$3,063
Property Taxes
11%
$562
Home Insurance
4%
$222
HOA
1%
$73
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569