Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $150k initial cash invested.
-14.95%
Cash On Cash
2.37%
Cap Rate
0.42
DSCR
$3,362
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$5,236
Mortgage P&I
89%
$2,983
Property Taxes
24%
$790
Home Insurance
7%
$236
HOA
3%
$85
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370