Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $135k initial cash invested.
-14.78%
Cash On Cash
3.49%
Cap Rate
0.56
DSCR
$3,460
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $5,117 expenses = $1,657 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,460
Total Expenses
$5,117
Mortgage P&I
97%
$3,349
Property Taxes
19%
$640
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0