Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.13% first-year return on $132k initial cash invested.
-3.13%
Cash On Cash
6.39%
Cap Rate
0.97
DSCR
$4,713
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $5,058 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,713
Total Expenses
$5,058
Mortgage P&I
73%
$3,461
Property Taxes
3%
$144
Home Insurance
5%
$227
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0