Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.19% first-year return on $139k initial cash invested.
-18.19%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,063
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $5,177 expenses = $2,114 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$5,177
Mortgage P&I
109%
$3,329
Property Taxes
19%
$574
Home Insurance
8%
$238
HOA
8%
$240
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0