Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $150k initial cash invested.
-6.32%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$4,548
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,280
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,548
Total Expenses
$5,337
Mortgage P&I
69%
$3,126
Property Taxes
10%
$443
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500