Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $158k initial cash invested.
-0.11%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$6,312
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $6,327 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,653
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,312
Total Expenses
$6,327
Mortgage P&I
52%
$3,298
Property Taxes
10%
$649
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694