Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.28% first-year return on $137k initial cash invested.
-3.28%
Cash On Cash
5.69%
Cap Rate
0.96
DSCR
$4,587
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $4,960 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,587
Total Expenses
$4,960
Mortgage P&I
70%
$3,225
Property Taxes
7%
$315
Home Insurance
5%
$228
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0