Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.14% first-year return on $138k initial cash invested.
-23.14%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,953
Rent
-$2,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $4,621 expenses = $2,668 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$4,621
Mortgage P&I
169%
$3,296
Property Taxes
30%
$577
Home Insurance
12%
$240
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0