Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.11% first-year return on $136k initial cash invested.
-2.11%
Cash On Cash
6.34%
Cap Rate
1.01
DSCR
$5,417
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,417 income − $5,657 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,417
Total Expenses
$5,657
Mortgage P&I
63%
$3,399
Property Taxes
11%
$622
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0