Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.6% first-year return on $136k initial cash invested.
-7.6%
Cash On Cash
5.23%
Cap Rate
0.83
DSCR
$5,577
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,577 income − $6,436 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,577
Total Expenses
$6,436
Mortgage P&I
61%
$3,394
Property Taxes
12%
$648
Home Insurance
4%
$233
HOA
13%
$710
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0