Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.52% first-year return on $136k initial cash invested.
-11.52%
Cash On Cash
4.35%
Cap Rate
0.69
DSCR
$4,662
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $5,966 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,662
Total Expenses
$5,966
Mortgage P&I
73%
$3,415
Property Taxes
9%
$426
Home Insurance
5%
$236
HOA
15%
$677
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0