Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $150k initial cash invested.
-15.31%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,392
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $5,312 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,309
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$5,312
Mortgage P&I
94%
$3,203
Property Taxes
21%
$714
Home Insurance
7%
$233
HOA
0%
$8
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373