Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $159k initial cash invested.
-0.16%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$6,402
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,402 income − $6,423 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,706
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,402
Total Expenses
$6,423
Mortgage P&I
52%
$3,311
Property Taxes
7%
$418
Home Insurance
4%
$243
HOA
4%
$275
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704