Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $150k initial cash invested.
-15.77%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$2,127
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $4,097 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$4,097
Mortgage P&I
146%
$3,099
Property Taxes
2%
$44
Home Insurance
11%
$231
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234