Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $150k initial cash invested.
-12.98%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,877
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$4,495
Mortgage P&I
108%
$3,106
Property Taxes
6%
$184
Home Insurance
8%
$228
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316