Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.03% first-year return on $149k initial cash invested.
-0.03%
Cash On Cash
6.48%
Cap Rate
1.07
DSCR
$5,772
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,772 income − $5,776 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$5,776
Mortgage P&I
54%
$3,127
Property Taxes
5%
$300
Home Insurance
4%
$228
HOA
3%
$158
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635