Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $150k initial cash invested.
-9.56%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$3,471
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $4,670 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,306
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$4,670
Mortgage P&I
88%
$3,062
Property Taxes
6%
$196
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382