Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.79% first-year return on $142k initial cash invested.
-6.79%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$4,529
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,529 income − $5,330 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,529
Total Expenses
$5,330
Mortgage P&I
73%
$3,320
Property Taxes
13%
$591
Home Insurance
5%
$242
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0