Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $139k initial cash invested.
-23.6%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$1,418
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,418 income − $4,154 expenses = $2,736 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,418
Total Expenses
$4,154
Mortgage P&I
238%
$3,381
Property Taxes
12%
$163
Home Insurance
17%
$241
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0