Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $139k initial cash invested.
-10.78%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,896
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $5,148 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,896
Total Expenses
$5,148
Mortgage P&I
85%
$3,306
Property Taxes
15%
$588
Home Insurance
6%
$240
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0