Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $137k initial cash invested.
-10.6%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$4,362
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $5,573 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,362
Total Expenses
$5,573
Mortgage P&I
74%
$3,228
Property Taxes
13%
$563
Home Insurance
15%
$648
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0