Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $137k initial cash invested.
-13.21%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$3,448
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $4,958 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,448
Total Expenses
$4,958
Mortgage P&I
95%
$3,270
Property Taxes
12%
$413
Home Insurance
7%
$229
HOA
4%
$150
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0