Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.62% first-year return on $150k initial cash invested.
-19.62%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,986
Rent
-$2,457
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
6.6%
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
$2,986
Total Expenses
$5,443
Mortgage P&I
107%
$3,205
Property Taxes
34%
$1,004
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328