Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $150k initial cash invested.
-10.23%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,482
Rent
-$1,281
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$4,763
Mortgage P&I
91%
$3,178
Property Taxes
5%
$182
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383