Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $139k initial cash invested.
-15.35%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$3,345
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $5,122 expenses = $1,777 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%
$6,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,345
Total Expenses
$5,122
Mortgage P&I
98%
$3,274
Property Taxes
19%
$636
Home Insurance
7%
$243
HOA
3%
$100
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0