Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.3% first-year return on $135k initial cash invested.
-4.3%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$4,433
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,433 income − $4,918 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,433
Total Expenses
$4,918
Mortgage P&I
72%
$3,200
Property Taxes
6%
$262
Home Insurance
5%
$228
HOA
2%
$75
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0