Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $137k initial cash invested.
-15.85%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$2,604
Rent
-$1,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,407 expenses = $1,803 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$4,407
Mortgage P&I
124%
$3,236
Property Taxes
10%
$267
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0