Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $154k initial cash invested.
-0.19%
Cash On Cash
6.58%
Cap Rate
1.07
DSCR
$6,393
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,393 income − $6,417 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,471
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,393
Total Expenses
$6,417
Mortgage P&I
52%
$3,317
Property Taxes
11%
$695
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703