Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $136k initial cash invested.
-14.88%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,079
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $4,763 expenses = $1,684 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,079
Total Expenses
$4,763
Mortgage P&I
104%
$3,207
Property Taxes
18%
$563
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0