Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.46% first-year return on $150k initial cash invested.
-19.46%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$1,983
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $4,417 expenses = $2,434 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$4,417
Mortgage P&I
161%
$3,194
Property Taxes
17%
$330
Home Insurance
11%
$220
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218