Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.01% first-year return on $135k initial cash invested.
-17.01%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$2,871
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $4,778 expenses = $1,907 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,871
Total Expenses
$4,778
Mortgage P&I
113%
$3,254
Property Taxes
19%
$550
Home Insurance
8%
$227
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0