Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $150k initial cash invested.
-3.1%
Cash On Cash
5.8%
Cap Rate
0.95
DSCR
$5,817
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,817 income − $6,205 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,817
Total Expenses
$6,205
Mortgage P&I
55%
$3,193
Property Taxes
14%
$813
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640