Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $150k initial cash invested.
-4.97%
Cash On Cash
4.86%
Cap Rate
0.85
DSCR
$4,438
Rent
-$622
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,295
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$5,060
Mortgage P&I
67%
$2,993
Property Taxes
9%
$382
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488