Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $150k initial cash invested.
-11.55%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$4,014
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $5,458 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,288
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$5,458
Mortgage P&I
80%
$3,198
Property Taxes
17%
$694
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442