Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $136k initial cash invested.
-17.11%
Cash On Cash
3.08%
Cap Rate
0.48
DSCR
$3,014
Rent
-$1,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $4,956 expenses = $1,942 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,014
Total Expenses
$4,956
Mortgage P&I
115%
$3,453
Property Taxes
16%
$486
Home Insurance
8%
$233
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0