Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $136k initial cash invested.
-20.42%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,669
Rent
-$2,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $4,988 expenses = $2,319 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
$2,669
Total Expenses
$4,988
Mortgage P&I
123%
$3,284
Property Taxes
29%
$784
Home Insurance
9%
$227
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0