Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $151k initial cash invested.
-0.52%
Cash On Cash
6.14%
Cap Rate
1.06
DSCR
$6,132
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,352
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,132
Total Expenses
$6,198
Mortgage P&I
50%
$3,070
Property Taxes
9%
$562
Home Insurance
4%
$226
HOA
4%
$255
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675