Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $150k initial cash invested.
-11.35%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,832
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $5,255 expenses = $1,423 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$5,255
Mortgage P&I
82%
$3,146
Property Taxes
9%
$339
Home Insurance
6%
$228
HOA
6%
$239
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422