Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $136k initial cash invested.
-9.62%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$4,262
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $5,351 expenses = $1,089 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,262
Total Expenses
$5,351
Mortgage P&I
78%
$3,317
Property Taxes
16%
$695
Home Insurance
5%
$231
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0