Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $150k initial cash invested.
-3.79%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$5,530
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,530 income − $6,003 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,271
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$6,003
Mortgage P&I
56%
$3,111
Property Taxes
14%
$785
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608