Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $150k initial cash invested.
-8.03%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$4,050
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $5,055 expenses = $1,005 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$5,055
Mortgage P&I
79%
$3,213
Property Taxes
5%
$210
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446