Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.32% first-year return on $136k initial cash invested.
-6.32%
Cash On Cash
5.48%
Cap Rate
0.87
DSCR
$5,113
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,113 income − $5,831 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,113
Total Expenses
$5,831
Mortgage P&I
67%
$3,430
Property Taxes
5%
$274
Home Insurance
5%
$242
HOA
11%
$555
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0