Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $150k initial cash invested.
-6.47%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$4,827
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $5,637 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$5,637
Mortgage P&I
66%
$3,195
Property Taxes
12%
$581
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531