Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $136k initial cash invested.
-16%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,344
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $5,164 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,344
Total Expenses
$5,164
Mortgage P&I
96%
$3,204
Property Taxes
26%
$863
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0