Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $150k initial cash invested.
-12.72%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$4,534
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,534 income − $6,127 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,534
Total Expenses
$6,127
Mortgage P&I
73%
$3,320
Property Taxes
23%
$1,046
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499