Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $136k initial cash invested.
-17.59%
Cash On Cash
3.24%
Cap Rate
0.49
DSCR
$3,775
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $5,776 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,775
Total Expenses
$5,776
Mortgage P&I
95%
$3,568
Property Taxes
26%
$998
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0