Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $143k initial cash invested.
-6.83%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$4,432
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $5,246 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,432
Total Expenses
$5,246
Mortgage P&I
76%
$3,382
Property Taxes
11%
$484
Home Insurance
5%
$227
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0