Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $155k initial cash invested.
-0.94%
Cash On Cash
6.19%
Cap Rate
1.04
DSCR
$6,543
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,543 income − $6,664 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,531
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,543
Total Expenses
$6,664
Mortgage P&I
49%
$3,228
Property Taxes
9%
$563
Home Insurance
10%
$648
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720