Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.35% first-year return on $150k initial cash invested.
-14.35%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$3,597
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $5,387 expenses = $1,790 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,269
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$5,387
Mortgage P&I
87%
$3,133
Property Taxes
8%
$296
Home Insurance
6%
$222
HOA
14%
$512
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396