Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $131k initial cash invested.
-8.04%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$4,420
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,420 income − $5,295 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,420
Total Expenses
$5,295
Mortgage P&I
70%
$3,081
Property Taxes
18%
$797
Home Insurance
5%
$228
HOA
1%
$40
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0