Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $136k initial cash invested.
-6.46%
Cash On Cash
5.42%
Cap Rate
0.85
DSCR
$4,514
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,514 income − $5,244 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,514
Total Expenses
$5,244
Mortgage P&I
76%
$3,419
Property Taxes
8%
$371
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0