Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.01% first-year return on $137k initial cash invested.
-23.01%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,732
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $5,349 expenses = $2,617 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,732
Total Expenses
$5,349
Mortgage P&I
119%
$3,240
Property Taxes
39%
$1,054
Home Insurance
8%
$228
HOA
4%
$116
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0