Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.79% first-year return on $138k initial cash invested.
-1.79%
Cash On Cash
6.7%
Cap Rate
1.02
DSCR
$6,534
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,534 income − $6,739 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$126k
Closing costs
1%
$6,276
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$6,534
Total Expenses
$6,739
Mortgage P&I
53%
$3,446
Property Taxes
13%
$852
Home Insurance
3%
$220
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719