Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.22% first-year return on $135k initial cash invested.
-8.22%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$3,917
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,917 income − $4,844 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,917
Total Expenses
$4,844
Mortgage P&I
83%
$3,238
Property Taxes
9%
$359
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0