Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.48% first-year return on $139k initial cash invested.
-14.48%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,152
Rent
-$1,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $4,834 expenses = $1,682 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,152
Total Expenses
$4,834
Mortgage P&I
104%
$3,284
Property Taxes
16%
$496
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0