Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.42% first-year return on $150k initial cash invested.
-1.42%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$6,154
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,154 income − $6,332 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,154
Total Expenses
$6,332
Mortgage P&I
51%
$3,160
Property Taxes
10%
$620
Home Insurance
4%
$220
HOA
4%
$240
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677