Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $143k initial cash invested.
-7.82%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$4,178
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,178 income − $5,112 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,178
Total Expenses
$5,112
Mortgage P&I
81%
$3,385
Property Taxes
9%
$388
Home Insurance
6%
$239
HOA
0%
$13
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0