Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $139k initial cash invested.
-9.61%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$3,642
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $4,757 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,642
Total Expenses
$4,757
Mortgage P&I
91%
$3,325
Property Taxes
7%
$242
Home Insurance
7%
$243
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0