Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $150k initial cash invested.
-9.12%
Cash On Cash
4.93%
Cap Rate
0.73
DSCR
$5,022
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $6,163 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$6,163
Mortgage P&I
70%
$3,525
Property Taxes
14%
$710
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552