Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.8% first-year return on $139k initial cash invested.
-3.8%
Cash On Cash
6.15%
Cap Rate
0.95
DSCR
$5,183
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,183 income − $5,622 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,183
Total Expenses
$5,622
Mortgage P&I
69%
$3,568
Property Taxes
9%
$476
Home Insurance
4%
$231
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0