Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.28% first-year return on $150k initial cash invested.
-11.28%
Cash On Cash
3.37%
Cap Rate
0.59
DSCR
$4,575
Rent
-$1,411
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%
$6,293
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$5,986
Mortgage P&I
65%
$2,994
Property Taxes
17%
$763
Home Insurance
5%
$224
HOA
10%
$450
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503