Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.23% first-year return on $139k initial cash invested.
-21.23%
Cash On Cash
2.11%
Cap Rate
0.33
DSCR
$2,077
Rent
-$2,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $4,540 expenses = $2,463 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$4,540
Mortgage P&I
170%
$3,523
Property Taxes
11%
$235
Home Insurance
12%
$241
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0