Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $138k initial cash invested.
-21.46%
Cash On Cash
2.27%
Cap Rate
0.35
DSCR
$2,652
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $5,112 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,652
Total Expenses
$5,112
Mortgage P&I
134%
$3,566
Property Taxes
24%
$628
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0