Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $138k initial cash invested.
-15.61%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$3,174
Rent
-$1,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $4,967 expenses = $1,793 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,174
Total Expenses
$4,967
Mortgage P&I
105%
$3,330
Property Taxes
18%
$578
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0