Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.72% first-year return on $139k initial cash invested.
-25.72%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,286
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $5,261 expenses = $2,975 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,286
Total Expenses
$5,261
Mortgage P&I
146%
$3,328
Property Taxes
47%
$1,066
Home Insurance
10%
$236
HOA
2%
$37
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0