Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $136k initial cash invested.
-10.71%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$4,259
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,259 income − $5,469 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,259
Total Expenses
$5,469
Mortgage P&I
77%
$3,298
Property Taxes
20%
$867
Home Insurance
5%
$196
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0