Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.91% first-year return on $143k initial cash invested.
-3.91%
Cash On Cash
5.38%
Cap Rate
0.93
DSCR
$4,582
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $5,048 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,582
Total Expenses
$5,048
Mortgage P&I
72%
$3,289
Property Taxes
7%
$334
Home Insurance
5%
$234
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0