Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $156k initial cash invested.
-1.3%
Cash On Cash
6.23%
Cap Rate
1.03
DSCR
$6,566
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,566 income − $6,735 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,566
Total Expenses
$6,735
Mortgage P&I
51%
$3,324
Property Taxes
15%
$968
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722