Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $137k initial cash invested.
-16.57%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$2,677
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $4,562 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$4,562
Mortgage P&I
123%
$3,295
Property Taxes
12%
$321
Home Insurance
9%
$228
HOA
1%
$21
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0