Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $150k initial cash invested.
-6.33%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$4,310
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $5,100 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,277
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$5,100
Mortgage P&I
72%
$3,090
Property Taxes
7%
$318
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474