Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.54% first-year return on $151k initial cash invested.
-0.54%
Cash On Cash
6.89%
Cap Rate
1.05
DSCR
$6,126
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $6,194 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,332
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$6,194
Mortgage P&I
56%
$3,460
Property Taxes
7%
$448
Home Insurance
3%
$203
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674