Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $150k initial cash invested.
-10.74%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$3,382
Rent
-$1,341
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
$3,382
Total Expenses
$4,723
Mortgage P&I
92%
$3,099
Property Taxes
8%
$255
Home Insurance
7%
$220
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372