Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $150k initial cash invested.
-15.17%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$2,990
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $4,883 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,274
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$4,883
Mortgage P&I
107%
$3,206
Property Taxes
14%
$431
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329