Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.78% first-year return on $135k initial cash invested.
-18.78%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$2,808
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $4,928 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$4,928
Mortgage P&I
115%
$3,223
Property Taxes
20%
$558
Home Insurance
8%
$226
HOA
7%
$192
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0