Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $136k initial cash invested.
-17.12%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$2,066
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $4,013 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$4,013
Mortgage P&I
153%
$3,153
Property Taxes
5%
$95
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0