Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $138k initial cash invested.
-16.52%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$3,463
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,463 income − $5,367 expenses = $1,904 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,463
Total Expenses
$5,367
Mortgage P&I
97%
$3,351
Property Taxes
26%
$888
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0