Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $150k initial cash invested.
-8.44%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$4,233
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $5,285 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$5,285
Mortgage P&I
75%
$3,178
Property Taxes
5%
$202
Home Insurance
5%
$224
HOA
6%
$242
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466