Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $139k initial cash invested.
-17.22%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$3,304
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $5,305 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,304
Total Expenses
$5,305
Mortgage P&I
104%
$3,442
Property Taxes
19%
$631
Home Insurance
7%
$234
HOA
4%
$140
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0