Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.42% first-year return on $133k initial cash invested.
-1.42%
Cash On Cash
6.19%
Cap Rate
1.04
DSCR
$5,453
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,453 income − $5,611 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,453
Total Expenses
$5,611
Mortgage P&I
58%
$3,157
Property Taxes
15%
$809
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0