Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $150k initial cash invested.
-13.83%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$3,442
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $5,171 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,285
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$5,171
Mortgage P&I
93%
$3,198
Property Taxes
16%
$566
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379