Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $150k initial cash invested.
-12.66%
Cash On Cash
3.58%
Cap Rate
0.57
DSCR
$3,868
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $5,450 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$5,450
Mortgage P&I
85%
$3,301
Property Taxes
16%
$614
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425