Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.88% first-year return on $147k initial cash invested.
-0.88%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$6,384
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,384 income − $6,491 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,125
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,384
Total Expenses
$6,491
Mortgage P&I
48%
$3,042
Property Taxes
17%
$1,069
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$702