Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $150k initial cash invested.
-7.51%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$4,526
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $5,466 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,526
Total Expenses
$5,466
Mortgage P&I
69%
$3,128
Property Taxes
13%
$571
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498