Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $150k initial cash invested.
-10.66%
Cash On Cash
4.39%
Cap Rate
0.66
DSCR
$3,962
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $5,296 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,962
Total Expenses
$5,296
Mortgage P&I
88%
$3,477
Property Taxes
6%
$246
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436