Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $136k initial cash invested.
-16.04%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$2,945
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,766 expenses = $1,821 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$4,766
Mortgage P&I
116%
$3,407
Property Taxes
10%
$289
Home Insurance
8%
$233
HOA
2%
$72
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0