Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $143k initial cash invested.
-6.46%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$4,823
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,823 income − $5,591 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,823
Total Expenses
$5,591
Mortgage P&I
71%
$3,438
Property Taxes
14%
$655
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0