Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $151k initial cash invested.
-1.97%
Cash On Cash
6.66%
Cap Rate
1
DSCR
$6,066
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,066 income − $6,314 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,066
Total Expenses
$6,314
Mortgage P&I
58%
$3,525
Property Taxes
7%
$420
Home Insurance
4%
$227
HOA
1%
$79
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667