Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.56% first-year return on $136k initial cash invested.
-23.56%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$1,350
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $4,026 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$4,026
Mortgage P&I
244%
$3,288
Property Taxes
12%
$159
Home Insurance
17%
$227
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0