Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.01% first-year return on $141k initial cash invested.
-7.01%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$5,263
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,263 income − $6,085 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,263
Total Expenses
$6,085
Mortgage P&I
63%
$3,326
Property Taxes
11%
$579
Home Insurance
5%
$245
HOA
11%
$567
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0