Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $150k initial cash invested.
-6.49%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$4,545
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $5,359 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,309
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$5,359
Mortgage P&I
70%
$3,174
Property Taxes
9%
$412
Home Insurance
5%
$222
HOA
0%
$6
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500