Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $152k initial cash invested.
-0.67%
Cash On Cash
6.51%
Cap Rate
1.05
DSCR
$6,410
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,410 income − $6,495 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,410
Total Expenses
$6,495
Mortgage P&I
51%
$3,290
Property Taxes
9%
$571
Home Insurance
3%
$224
HOA
4%
$232
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705