Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.94% first-year return on $150k initial cash invested.
-16.94%
Cash On Cash
1.81%
Cap Rate
0.32
DSCR
$1,814
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,814
Total Expenses
$3,932
Mortgage P&I
165%
$2,995
Property Taxes
5%
$92
Home Insurance
13%
$227
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$54
Maintenance
4%
$73
Other
11%
$200