Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $136k initial cash invested.
-4.98%
Cash On Cash
5.39%
Cap Rate
0.9
DSCR
$4,762
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $5,325 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,762
Total Expenses
$5,325
Mortgage P&I
68%
$3,227
Property Taxes
13%
$640
Home Insurance
5%
$220
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0