Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $139k initial cash invested.
-19.07%
Cash On Cash
2.71%
Cap Rate
0.42
DSCR
$2,835
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $5,047 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$5,047
Mortgage P&I
126%
$3,568
Property Taxes
17%
$487
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0