Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.63% first-year return on $137k initial cash invested.
-19.63%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$2,456
Rent
-$2,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $4,691 expenses = $2,235 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$4,691
Mortgage P&I
132%
$3,248
Property Taxes
23%
$573
Home Insurance
9%
$231
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0