Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $139k initial cash invested.
-19.06%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$2,926
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $5,132 expenses = $2,206 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,926
Total Expenses
$5,132
Mortgage P&I
112%
$3,270
Property Taxes
28%
$827
Home Insurance
8%
$236
HOA
1%
$38
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0