Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.26% first-year return on $138k initial cash invested.
-22.26%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,012
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $4,581 expenses = $2,569 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,012
Total Expenses
$4,581
Mortgage P&I
169%
$3,407
Property Taxes
21%
$419
Home Insurance
11%
$231
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0