Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.85% first-year return on $135k initial cash invested.
-16.85%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,481
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $5,374 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,481
Total Expenses
$5,374
Mortgage P&I
94%
$3,277
Property Taxes
28%
$958
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0