Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $137k initial cash invested.
-18.76%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$2,458
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $4,597 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,458
Total Expenses
$4,597
Mortgage P&I
141%
$3,460
Property Taxes
10%
$252
Home Insurance
10%
$236
HOA
0%
$10
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0