Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $141k initial cash invested.
-9.27%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$4,268
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,356 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,268
Total Expenses
$5,356
Mortgage P&I
78%
$3,311
Property Taxes
10%
$418
Home Insurance
6%
$243
HOA
6%
$275
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0