Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $135k initial cash invested.
-18.37%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$3,083
Rent
-$2,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,083 income − $5,143 expenses = $2,060 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,083
Total Expenses
$5,143
Mortgage P&I
110%
$3,383
Property Taxes
8%
$252
Home Insurance
7%
$228
HOA
16%
$479
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0