Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $139k initial cash invested.
-16.22%
Cash On Cash
3.25%
Cap Rate
0.51
DSCR
$3,357
Rent
-$1,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $5,230 expenses = $1,873 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,357
Total Expenses
$5,230
Mortgage P&I
104%
$3,494
Property Taxes
19%
$632
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0