Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.28% first-year return on $138k initial cash invested.
-10.28%
Cash On Cash
4.57%
Cap Rate
0.72
DSCR
$3,781
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,781 income − $4,960 expenses = $1,179 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,781
Total Expenses
$4,960
Mortgage P&I
92%
$3,487
Property Taxes
7%
$254
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0