Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $152k initial cash invested.
-1.24%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$6,206
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,206 income − $6,363 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,206
Total Expenses
$6,363
Mortgage P&I
52%
$3,249
Property Taxes
9%
$580
Home Insurance
4%
$224
HOA
3%
$200
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683