Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.03% first-year return on $134k initial cash invested.
-5.03%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$4,124
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $4,687 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,124
Total Expenses
$4,687
Mortgage P&I
78%
$3,206
Property Taxes
5%
$186
Home Insurance
5%
$224
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0