Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.57% first-year return on $136k initial cash invested.
-24.57%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$2,209
Rent
-$2,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $5,000 expenses = $2,791 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,209
Total Expenses
$5,000
Mortgage P&I
150%
$3,318
Property Taxes
40%
$881
Home Insurance
10%
$227
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0