Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $138k initial cash invested.
-8.86%
Cash On Cash
4.77%
Cap Rate
0.76
DSCR
$4,297
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,297 income − $5,318 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,297
Total Expenses
$5,318
Mortgage P&I
80%
$3,422
Property Taxes
11%
$468
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0