Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $151k initial cash invested.
-0.27%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$5,486
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,486 income − $5,520 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,314
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,486
Total Expenses
$5,520
Mortgage P&I
57%
$3,151
Property Taxes
5%
$295
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603