Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $150k initial cash invested.
-7.65%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$3,945
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $4,902 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,945
Total Expenses
$4,902
Mortgage P&I
80%
$3,163
Property Taxes
3%
$136
Home Insurance
6%
$220
HOA
1%
$42
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434