Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $150k initial cash invested.
-9.65%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$3,566
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $4,771 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$4,771
Mortgage P&I
88%
$3,141
Property Taxes
5%
$186
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392