Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.55% first-year return on $136k initial cash invested.
-22.55%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$2,139
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,139 income − $4,704 expenses = $2,565 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,139
Total Expenses
$4,704
Mortgage P&I
165%
$3,532
Property Taxes
18%
$388
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0