Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.15% first-year return on $138k initial cash invested.
-4.15%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$4,921
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,921 income − $5,397 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,921
Total Expenses
$5,397
Mortgage P&I
64%
$3,160
Property Taxes
13%
$623
Home Insurance
6%
$279
HOA
1%
$56
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0