Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $150k initial cash invested.
-8.51%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$4,077
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,077 income − $5,140 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$5,140
Mortgage P&I
75%
$3,075
Property Taxes
9%
$368
Home Insurance
5%
$222
HOA
2%
$90
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448