Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $150k initial cash invested.
-5.03%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$5,020
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,020 income − $5,650 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,020
Total Expenses
$5,650
Mortgage P&I
62%
$3,118
Property Taxes
11%
$558
Home Insurance
4%
$220
HOA
1%
$47
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552