Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $136k initial cash invested.
-17.36%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,815
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $4,778 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,815
Total Expenses
$4,778
Mortgage P&I
116%
$3,258
Property Taxes
20%
$559
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0