Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $142k initial cash invested.
-8.68%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$4,402
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $5,428 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,402
Total Expenses
$5,428
Mortgage P&I
78%
$3,431
Property Taxes
7%
$309
Home Insurance
5%
$238
HOA
7%
$306
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0