Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $150k initial cash invested.
-13.67%
Cash On Cash
3.86%
Cap Rate
0.57
DSCR
$4,101
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $5,809 expenses = $1,708 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,282
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$5,809
Mortgage P&I
87%
$3,565
Property Taxes
15%
$622
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451