Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $150k initial cash invested.
-5.61%
Cash On Cash
5.66%
Cap Rate
0.86
DSCR
$5,187
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,187 income − $5,890 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,187
Total Expenses
$5,890
Mortgage P&I
67%
$3,469
Property Taxes
7%
$360
Home Insurance
4%
$228
HOA
1%
$70
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$571