Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.98% first-year return on $150k initial cash invested.
-2.98%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$5,406
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $5,778 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,406
Total Expenses
$5,778
Mortgage P&I
59%
$3,164
Property Taxes
4%
$191
Home Insurance
4%
$219
HOA
7%
$366
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595