Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.54% first-year return on $136k initial cash invested.
-1.54%
Cash On Cash
6.18%
Cap Rate
1.03
DSCR
$5,152
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,152 income − $5,327 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,152
Total Expenses
$5,327
Mortgage P&I
63%
$3,260
Property Taxes
10%
$500
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0