Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $135k initial cash invested.
-13.8%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$3,349
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,349 income − $4,903 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,349
Total Expenses
$4,903
Mortgage P&I
95%
$3,193
Property Taxes
18%
$595
Home Insurance
7%
$227
HOA
1%
$18
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0