Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $150k initial cash invested.
-6.53%
Cash On Cash
5.47%
Cap Rate
0.82
DSCR
$5,180
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $5,994 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$5,994
Mortgage P&I
67%
$3,467
Property Taxes
11%
$546
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570