Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $150k initial cash invested.
-0.76%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$6,129
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,129 income − $6,224 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,270
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,129
Total Expenses
$6,224
Mortgage P&I
50%
$3,085
Property Taxes
13%
$789
Home Insurance
4%
$219
HOA
1%
$48
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674