Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $151k initial cash invested.
-0.15%
Cash On Cash
6.78%
Cap Rate
1.07
DSCR
$6,372
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,372 income − $6,391 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,312
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$6,391
Mortgage P&I
52%
$3,330
Property Taxes
10%
$667
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701