Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.57% first-year return on $137k initial cash invested.
-23.57%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$2,899
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $5,599 expenses = $2,700 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,899
Total Expenses
$5,599
Mortgage P&I
123%
$3,568
Property Taxes
17%
$495
Home Insurance
8%
$245
HOA
19%
$537
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0