Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $151k initial cash invested.
-1.42%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$5,493
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $5,671 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$5,671
Mortgage P&I
57%
$3,138
Property Taxes
8%
$420
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604