Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $139k initial cash invested.
-13.13%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$3,267
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $4,792 expenses = $1,525 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,267
Total Expenses
$4,792
Mortgage P&I
101%
$3,313
Property Taxes
11%
$344
Home Insurance
7%
$236
HOA
2%
$50
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0