Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $162k initial cash invested.
-0.3%
Cash On Cash
6.19%
Cap Rate
1.06
DSCR
$6,066
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,066 income − $6,106 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,066
Total Expenses
$6,106
Mortgage P&I
55%
$3,331
Property Taxes
8%
$467
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667