Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $139k initial cash invested.
-14.53%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$3,179
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,179 income − $4,860 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,179
Total Expenses
$4,860
Mortgage P&I
103%
$3,273
Property Taxes
16%
$522
Home Insurance
7%
$238
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0