Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $151k initial cash invested.
-2.66%
Cash On Cash
6%
Cap Rate
0.97
DSCR
$6,132
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,132 income − $6,466 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,132
Total Expenses
$6,466
Mortgage P&I
53%
$3,248
Property Taxes
15%
$942
Home Insurance
3%
$191
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675