Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.26% first-year return on $150k initial cash invested.
-12.26%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$3,218
Rent
-$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $4,752 expenses = $1,534 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$4,752
Mortgage P&I
101%
$3,244
Property Taxes
6%
$193
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354