Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $135k initial cash invested.
-15.21%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,382
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $5,092 expenses = $1,710 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%
$6,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$5,092
Mortgage P&I
97%
$3,268
Property Taxes
17%
$569
Home Insurance
7%
$228
HOA
4%
$148
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0