Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $150k initial cash invested.
-7.26%
Cash On Cash
5.25%
Cap Rate
0.8
DSCR
$5,114
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,114 income − $6,022 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,114
Total Expenses
$6,022
Mortgage P&I
68%
$3,454
Property Taxes
11%
$570
Home Insurance
4%
$224
HOA
1%
$34
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563