Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $137k initial cash invested.
-8.15%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,553
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,553 income − $5,485 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,553
Total Expenses
$5,485
Mortgage P&I
72%
$3,290
Property Taxes
17%
$766
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0