Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $134k initial cash invested.
-5.92%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$4,522
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $5,183 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,522
Total Expenses
$5,183
Mortgage P&I
70%
$3,175
Property Taxes
9%
$399
Home Insurance
5%
$236
HOA
4%
$198
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0