Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.99% first-year return on $150k initial cash invested.
-0.99%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$7,068
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,068 income − $7,192 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,302
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,068
Total Expenses
$7,192
Mortgage P&I
45%
$3,200
Property Taxes
19%
$1,355
Home Insurance
3%
$234
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777