Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.09% first-year return on $139k initial cash invested.
-17.09%
Cash On Cash
3.3%
Cap Rate
0.51
DSCR
$4,128
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $6,108 expenses = $1,980 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,128
Total Expenses
$6,108
Mortgage P&I
87%
$3,597
Property Taxes
24%
$970
Home Insurance
6%
$234
HOA
6%
$234
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0