Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $138k initial cash invested.
-11.06%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$3,427
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $4,702 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,427
Total Expenses
$4,702
Mortgage P&I
93%
$3,182
Property Taxes
11%
$386
Home Insurance
7%
$243
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0