Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.63% first-year return on $139k initial cash invested.
-3.63%
Cash On Cash
5.66%
Cap Rate
0.95
DSCR
$4,928
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $5,348 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,928
Total Expenses
$5,348
Mortgage P&I
67%
$3,289
Property Taxes
11%
$551
Home Insurance
5%
$227
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0