Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $136k initial cash invested.
-11.34%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$4,082
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $5,371 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,082
Total Expenses
$5,371
Mortgage P&I
82%
$3,338
Property Taxes
18%
$745
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0