Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $139k initial cash invested.
-17.63%
Cash On Cash
2.95%
Cap Rate
0.46
DSCR
$3,220
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $5,256 expenses = $2,036 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$5,256
Mortgage P&I
109%
$3,498
Property Taxes
21%
$666
Home Insurance
8%
$255
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0