Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.08% first-year return on $137k initial cash invested.
-3.08%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$5,133
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,133 income − $5,486 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,133
Total Expenses
$5,486
Mortgage P&I
68%
$3,475
Property Taxes
9%
$447
Home Insurance
4%
$229
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0