Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $143k initial cash invested.
-6.27%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$4,641
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $5,391 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,641
Total Expenses
$5,391
Mortgage P&I
73%
$3,389
Property Taxes
12%
$551
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0