Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $153k initial cash invested.
-0.9%
Cash On Cash
6.36%
Cap Rate
1.04
DSCR
$6,432
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,432 income − $6,547 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,432
Total Expenses
$6,547
Mortgage P&I
51%
$3,259
Property Taxes
14%
$891
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708