Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $141k initial cash invested.
-7.25%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$4,328
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,328
Total Expenses
$5,182
Mortgage P&I
75%
$3,242
Property Taxes
13%
$577
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0