Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.8% first-year return on $139k initial cash invested.
-21.8%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$2,698
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $5,219 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,608
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,698
Total Expenses
$5,219
Mortgage P&I
126%
$3,387
Property Taxes
23%
$624
Home Insurance
9%
$236
HOA
10%
$270
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0