Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.35% first-year return on $150k initial cash invested.
-4.35%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$4,587
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $5,130 expenses = $543 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,271
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,587
Total Expenses
$5,130
Mortgage P&I
69%
$3,173
Property Taxes
4%
$171
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$505