Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $137k initial cash invested.
-9.94%
Cash On Cash
4.69%
Cap Rate
0.73
DSCR
$3,990
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $5,127 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,990
Total Expenses
$5,127
Mortgage P&I
88%
$3,493
Property Taxes
7%
$268
Home Insurance
8%
$315
HOA
0%
$13
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0