Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $150k initial cash invested.
-10.3%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$4,482
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,304
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$5,773
Mortgage P&I
69%
$3,074
Property Taxes
21%
$952
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493