Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $154k initial cash invested.
-1.22%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$6,344
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,344 income − $6,500 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,460
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,344
Total Expenses
$6,500
Mortgage P&I
51%
$3,209
Property Taxes
14%
$907
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698