Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.11% first-year return on $143k initial cash invested.
-7.11%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$4,476
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $5,321 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,476
Total Expenses
$5,321
Mortgage P&I
76%
$3,422
Property Taxes
11%
$498
Home Insurance
5%
$236
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0