Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.19% first-year return on $150k initial cash invested.
-20.19%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$1,894
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $4,422 expenses = $2,528 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%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,894
Total Expenses
$4,422
Mortgage P&I
169%
$3,198
Property Taxes
19%
$360
Home Insurance
12%
$220
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208