Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $143k initial cash invested.
-9.5%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$4,125
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,125 income − $5,260 expenses = $1,135 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,125
Total Expenses
$5,260
Mortgage P&I
83%
$3,443
Property Taxes
12%
$505
Home Insurance
6%
$240
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0