Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $150k initial cash invested.
-1.5%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$5,840
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $6,028 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$6,028
Mortgage P&I
53%
$3,122
Property Taxes
12%
$684
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642