Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $154k initial cash invested.
-0.02%
Cash On Cash
6.62%
Cap Rate
1.08
DSCR
$6,326
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,326 income − $6,328 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,326
Total Expenses
$6,328
Mortgage P&I
53%
$3,328
Property Taxes
10%
$622
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696