Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $139k initial cash invested.
-16.46%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$3,014
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $4,916 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,014
Total Expenses
$4,916
Mortgage P&I
109%
$3,279
Property Taxes
20%
$616
Home Insurance
8%
$237
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0