Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.01% first-year return on $150k initial cash invested.
-12.01%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$4,071
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $5,576 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$5,576
Mortgage P&I
78%
$3,165
Property Taxes
19%
$760
Home Insurance
6%
$228
HOA
1%
$38
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448