Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.12% first-year return on $132k initial cash invested.
-6.12%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$4,740
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $5,414 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,740
Total Expenses
$5,414
Mortgage P&I
66%
$3,120
Property Taxes
18%
$838
Home Insurance
5%
$224
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0