Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $137k initial cash invested.
-9.72%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$3,699
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $4,812 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,699
Total Expenses
$4,812
Mortgage P&I
90%
$3,316
Property Taxes
11%
$418
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0