Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $136k initial cash invested.
-9.51%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$3,595
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,595 income − $4,670 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,595
Total Expenses
$4,670
Mortgage P&I
90%
$3,235
Property Taxes
8%
$271
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0