Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.16% first-year return on $139k initial cash invested.
-5.16%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$4,650
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $5,250 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,650
Total Expenses
$5,250
Mortgage P&I
73%
$3,415
Property Taxes
8%
$391
Home Insurance
5%
$236
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0