Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $139k initial cash invested.
-17.52%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,607
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $5,637 expenses = $2,030 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,607
Total Expenses
$5,637
Mortgage P&I
93%
$3,364
Property Taxes
31%
$1,100
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0