Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.54% first-year return on $152k initial cash invested.
-1.54%
Cash On Cash
6.06%
Cap Rate
1.02
DSCR
$6,363
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,363 income − $6,558 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,393
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,363
Total Expenses
$6,558
Mortgage P&I
50%
$3,171
Property Taxes
16%
$989
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700