Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $151k initial cash invested.
-1.04%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$5,254
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $5,384 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$5,384
Mortgage P&I
59%
$3,122
Property Taxes
4%
$235
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578