Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $139k initial cash invested.
-11.78%
Cash On Cash
4.47%
Cap Rate
0.68
DSCR
$4,419
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $5,786 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,419
Total Expenses
$5,786
Mortgage P&I
82%
$3,618
Property Taxes
11%
$499
Home Insurance
5%
$240
HOA
6%
$280
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0