Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $150k initial cash invested.
-9.05%
Cash On Cash
4.37%
Cap Rate
0.7
DSCR
$4,314
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $5,446 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$5,446
Mortgage P&I
75%
$3,250
Property Taxes
11%
$493
Home Insurance
5%
$220
HOA
0%
$15
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475