Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $137k initial cash invested.
-12.32%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$3,592
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $5,003 expenses = $1,411 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,592
Total Expenses
$5,003
Mortgage P&I
92%
$3,290
Property Taxes
15%
$550
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0