Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $137k initial cash invested.
-10.59%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,046
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $5,255 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,046
Total Expenses
$5,255
Mortgage P&I
80%
$3,218
Property Taxes
19%
$749
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0