Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $139k initial cash invested.
-17.56%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$3,482
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $5,518 expenses = $2,036 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,482
Total Expenses
$5,518
Mortgage P&I
97%
$3,368
Property Taxes
13%
$456
Home Insurance
7%
$245
HOA
16%
$544
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0