Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $136k initial cash invested.
-0.11%
Cash On Cash
6.38%
Cap Rate
1.08
DSCR
$5,222
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $5,235 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,222
Total Expenses
$5,235
Mortgage P&I
61%
$3,209
Property Taxes
8%
$441
Home Insurance
4%
$228
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0