Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $150k initial cash invested.
-10.49%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$3,423
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $4,734 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$4,734
Mortgage P&I
90%
$3,088
Property Taxes
7%
$245
Home Insurance
7%
$226
HOA
0%
$10
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377