Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.08% first-year return on $136k initial cash invested.
-26.08%
Cash On Cash
0.9%
Cap Rate
0.14
DSCR
$1,139
Rent
-$2,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,139 income − $4,105 expenses = $2,966 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,139
Total Expenses
$4,105
Mortgage P&I
298%
$3,398
Property Taxes
16%
$184
Home Insurance
20%
$227
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0