Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $150k initial cash invested.
-8.18%
Cash On Cash
4.97%
Cap Rate
0.76
DSCR
$5,148
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $6,174 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,306
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$6,174
Mortgage P&I
67%
$3,431
Property Taxes
15%
$771
Home Insurance
4%
$222
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566