Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.5% first-year return on $134k initial cash invested.
-4.5%
Cash On Cash
5.36%
Cap Rate
0.91
DSCR
$4,193
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,193 income − $4,697 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,193
Total Expenses
$4,697
Mortgage P&I
75%
$3,148
Property Taxes
1%
$32
Home Insurance
6%
$231
HOA
5%
$195
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0