Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $150k initial cash invested.
-8.88%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$4,252
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,274
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$5,360
Mortgage P&I
73%
$3,115
Property Taxes
14%
$575
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468