Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $135k initial cash invested.
-17.86%
Cash On Cash
2.73%
Cap Rate
0.44
DSCR
$3,091
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $5,107 expenses = $2,016 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,091
Total Expenses
$5,107
Mortgage P&I
108%
$3,327
Property Taxes
13%
$410
Home Insurance
8%
$232
HOA
11%
$334
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$185
Maintenance
5%
$155
Other
0%
$0