Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.8% first-year return on $137k initial cash invested.
-0.8%
Cash On Cash
6.18%
Cap Rate
1.05
DSCR
$5,003
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,003 income − $5,094 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,003
Total Expenses
$5,094
Mortgage P&I
64%
$3,204
Property Taxes
7%
$356
Home Insurance
5%
$234
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0