Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $150k initial cash invested.
-5.58%
Cash On Cash
4.95%
Cap Rate
0.85
DSCR
$5,622
Rent
-$700
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
6.2%
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
$5,622
Total Expenses
$6,322
Mortgage P&I
55%
$3,074
Property Taxes
13%
$727
Home Insurance
4%
$228
HOA
7%
$381
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618