Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.8% first-year return on $137k initial cash invested.
-7.8%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$4,592
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $5,482 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,592
Total Expenses
$5,482
Mortgage P&I
70%
$3,236
Property Taxes
15%
$708
Home Insurance
5%
$243
HOA
2%
$100
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0