Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $150k initial cash invested.
-8.84%
Cash On Cash
4.61%
Cap Rate
0.73
DSCR
$5,230
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,230 income − $6,333 expenses = $1,103 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,276
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,230
Total Expenses
$6,333
Mortgage P&I
63%
$3,305
Property Taxes
20%
$1,026
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575