Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $154k initial cash invested.
-1.91%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$5,728
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,728 income − $5,974 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.7%
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
$5,728
Total Expenses
$5,974
Mortgage P&I
58%
$3,333
Property Taxes
8%
$467
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630