Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $138k initial cash invested.
-9.07%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$4,412
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $5,457 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,412
Total Expenses
$5,457
Mortgage P&I
75%
$3,314
Property Taxes
17%
$767
Home Insurance
5%
$228
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0