Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $135k initial cash invested.
-15.89%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$2,794
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $4,586 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,794
Total Expenses
$4,586
Mortgage P&I
115%
$3,209
Property Taxes
15%
$417
Home Insurance
8%
$233
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0