Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $139k initial cash invested.
-12.2%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$4,299
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $5,714 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,299
Total Expenses
$5,714
Mortgage P&I
78%
$3,364
Property Taxes
23%
$974
Home Insurance
6%
$243
HOA
0%
$15
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0