Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $150k initial cash invested.
-3.85%
Cash On Cash
5.32%
Cap Rate
0.91
DSCR
$5,061
Rent
-$480
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
6.2%
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
$5,061
Total Expenses
$5,541
Mortgage P&I
60%
$3,059
Property Taxes
10%
$528
Home Insurance
4%
$224
HOA
0%
$10
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557