Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $150k initial cash invested.
-6.98%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$3,981
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,981 income − $4,855 expenses = $874 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%
$6,296
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,981
Total Expenses
$4,855
Mortgage P&I
79%
$3,146
Property Taxes
3%
$127
Home Insurance
6%
$229
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438