Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.19% first-year return on $137k initial cash invested.
-27.19%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,777
Rent
-$3,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $4,879 expenses = $3,102 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,519
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$4,879
Mortgage P&I
186%
$3,299
Property Taxes
50%
$881
Home Insurance
13%
$236
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0