Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.73% first-year return on $136k initial cash invested.
-10.73%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,229
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,229 income − $5,442 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,229
Total Expenses
$5,442
Mortgage P&I
76%
$3,209
Property Taxes
21%
$907
Home Insurance
5%
$227
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0