Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.16% first-year return on $132k initial cash invested.
-6.16%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$4,538
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $5,215 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,538
Total Expenses
$5,215
Mortgage P&I
70%
$3,198
Property Taxes
13%
$609
Home Insurance
5%
$228
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0