Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.06% first-year return on $139k initial cash invested.
-21.06%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$1,930
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $4,372 expenses = $2,442 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$4,372
Mortgage P&I
169%
$3,261
Property Taxes
19%
$365
Home Insurance
13%
$245
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0