Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $150k initial cash invested.
-12.5%
Cash On Cash
2.93%
Cap Rate
0.52
DSCR
$3,396
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$4,959
Mortgage P&I
87%
$2,963
Property Taxes
18%
$620
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374