Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $150k initial cash invested.
-4.83%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$4,749
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $5,351 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$5,351
Mortgage P&I
67%
$3,188
Property Taxes
7%
$322
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522