Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $139k initial cash invested.
-15.27%
Cash On Cash
3.34%
Cap Rate
0.53
DSCR
$3,129
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $4,901 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,129
Total Expenses
$4,901
Mortgage P&I
111%
$3,463
Property Taxes
11%
$345
Home Insurance
8%
$238
HOA
1%
$42
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0