Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $137k initial cash invested.
-12.18%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$3,738
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $5,124 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,738
Total Expenses
$5,124
Mortgage P&I
85%
$3,182
Property Taxes
20%
$743
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0