Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $150k initial cash invested.
-8.12%
Cash On Cash
4.32%
Cap Rate
0.73
DSCR
$4,041
Rent
-$1,017
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$5,058
Mortgage P&I
77%
$3,121
Property Taxes
8%
$308
Home Insurance
6%
$224
HOA
1%
$30
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445