Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.58% first-year return on $137k initial cash invested.
-17.58%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$2,901
Rent
-$2,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $4,914 expenses = $2,013 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$4,914
Mortgage P&I
123%
$3,567
Property Taxes
12%
$352
Home Insurance
8%
$241
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0