Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $141k initial cash invested.
-4.39%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$4,617
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $5,132 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,617
Total Expenses
$5,132
Mortgage P&I
71%
$3,272
Property Taxes
8%
$372
Home Insurance
5%
$241
HOA
1%
$46
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0