Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $150k initial cash invested.
-9.45%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$3,582
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $4,765 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$4,765
Mortgage P&I
87%
$3,132
Property Taxes
5%
$196
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394