Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.4% first-year return on $136k initial cash invested.
-6.4%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$4,180
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $4,906 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,180
Total Expenses
$4,906
Mortgage P&I
78%
$3,241
Property Taxes
7%
$312
Home Insurance
6%
$266
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0