Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $143k initial cash invested.
-6.26%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$4,316
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $5,063 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,316
Total Expenses
$5,063
Mortgage P&I
79%
$3,406
Property Taxes
5%
$226
Home Insurance
6%
$262
HOA
1%
$46
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0