Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $150k initial cash invested.
-3.07%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$4,736
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$5,120
Mortgage P&I
65%
$3,087
Property Taxes
4%
$201
Home Insurance
5%
$223
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521