Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $150k initial cash invested.
-6.41%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$5,254
Rent
-$802
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,289
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$6,056
Mortgage P&I
58%
$3,030
Property Taxes
19%
$1,016
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578