Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $139k initial cash invested.
-13.34%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,110
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $4,657 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$4,657
Mortgage P&I
106%
$3,311
Property Taxes
7%
$217
Home Insurance
8%
$236
HOA
3%
$83
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0