Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.75% first-year return on $142k initial cash invested.
-2.75%
Cash On Cash
5.93%
Cap Rate
0.98
DSCR
$5,398
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,398 income − $5,724 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,398
Total Expenses
$5,724
Mortgage P&I
63%
$3,396
Property Taxes
13%
$680
Home Insurance
5%
$244
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0