Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $151k initial cash invested.
-0.53%
Cash On Cash
6.23%
Cap Rate
1.05
DSCR
$5,452
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $5,519 expenses = $67 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%
$6,326
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,452
Total Expenses
$5,519
Mortgage P&I
57%
$3,131
Property Taxes
6%
$306
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600