Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.8% first-year return on $150k initial cash invested.
-11.8%
Cash On Cash
4.07%
Cap Rate
0.62
DSCR
$3,614
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $5,093 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$5,093
Mortgage P&I
96%
$3,470
Property Taxes
5%
$167
Home Insurance
6%
$226
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398