Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $136k initial cash invested.
-16.6%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,555
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,555 income − $5,436 expenses = $1,881 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,555
Total Expenses
$5,436
Mortgage P&I
91%
$3,228
Property Taxes
26%
$921
Home Insurance
7%
$262
HOA
3%
$100
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0