Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.31% first-year return on $150k initial cash invested.
-9.31%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$4,167
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $5,333 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,167
Total Expenses
$5,333
Mortgage P&I
77%
$3,191
Property Taxes
12%
$482
Home Insurance
5%
$220
HOA
1%
$23
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458