Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $151k initial cash invested.
-0.4%
Cash On Cash
6.68%
Cap Rate
1.07
DSCR
$6,778
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,778 income − $6,829 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,355
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,778
Total Expenses
$6,829
Mortgage P&I
49%
$3,320
Property Taxes
9%
$596
Home Insurance
3%
$231
HOA
6%
$378
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746