Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $139k initial cash invested.
-21.11%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$2,363
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $4,801 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,363
Total Expenses
$4,801
Mortgage P&I
141%
$3,337
Property Taxes
16%
$374
Home Insurance
10%
$231
HOA
10%
$245
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0