Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.93% first-year return on $150k initial cash invested.
-4.93%
Cash On Cash
5.42%
Cap Rate
0.87
DSCR
$4,860
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,860 income − $5,475 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,266
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,860
Total Expenses
$5,475
Mortgage P&I
67%
$3,251
Property Taxes
6%
$315
Home Insurance
5%
$219
HOA
1%
$38
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535