Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $150k initial cash invested.
-10.24%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$4,588
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $5,864 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$5,864
Mortgage P&I
68%
$3,130
Property Taxes
17%
$795
Home Insurance
5%
$217
HOA
3%
$160
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505