Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $150k initial cash invested.
-7.5%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$3,752
Rent
-$938
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$4,690
Mortgage P&I
81%
$3,043
Property Taxes
6%
$228
Home Insurance
4%
$143
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413