Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.78% first-year return on $138k initial cash invested.
-6.78%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$4,374
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $5,153 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,374
Total Expenses
$5,153
Mortgage P&I
74%
$3,230
Property Taxes
13%
$554
Home Insurance
5%
$232
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0