Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $143k initial cash invested.
-0.15%
Cash On Cash
6.26%
Cap Rate
1.08
DSCR
$5,452
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $5,470 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,452
Total Expenses
$5,470
Mortgage P&I
60%
$3,298
Property Taxes
8%
$426
Home Insurance
4%
$245
HOA
2%
$83
Property Management
10%
$545
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0