Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $143k initial cash invested.
-7.7%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$4,523
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,523 income − $5,440 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,523
Total Expenses
$5,440
Mortgage P&I
76%
$3,417
Property Taxes
8%
$383
Home Insurance
5%
$245
HOA
5%
$220
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0