Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $150k initial cash invested.
-6.76%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$4,766
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,766 income − $5,612 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,766
Total Expenses
$5,612
Mortgage P&I
66%
$3,123
Property Taxes
12%
$556
Home Insurance
5%
$222
HOA
2%
$90
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524