Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $134k initial cash invested.
-6.49%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$4,046
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $4,768 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,046
Total Expenses
$4,768
Mortgage P&I
78%
$3,144
Property Taxes
5%
$194
Home Insurance
6%
$228
HOA
4%
$150
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0