Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.1% first-year return on $154k initial cash invested.
-2.1%
Cash On Cash
6.12%
Cap Rate
0.99
DSCR
$6,123
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,123 income − $6,393 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,494
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,123
Total Expenses
$6,393
Mortgage P&I
55%
$3,338
Property Taxes
12%
$745
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674