Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $135k initial cash invested.
-10.56%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$4,288
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $5,474 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,288
Total Expenses
$5,474
Mortgage P&I
76%
$3,259
Property Taxes
21%
$891
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0