Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $151k initial cash invested.
-0.74%
Cash On Cash
6.86%
Cap Rate
1.05
DSCR
$6,448
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,448 income − $6,541 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,448
Total Expenses
$6,541
Mortgage P&I
54%
$3,451
Property Taxes
10%
$670
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709