Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $138k initial cash invested.
-11.48%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$4,005
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $5,327 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,579
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,005
Total Expenses
$5,327
Mortgage P&I
82%
$3,279
Property Taxes
20%
$809
Home Insurance
5%
$199
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0