Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $139k initial cash invested.
-15.23%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$3,199
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $4,964 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,199
Total Expenses
$4,964
Mortgage P&I
102%
$3,278
Property Taxes
20%
$639
Home Insurance
7%
$215
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0