Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $139k initial cash invested.
-17.69%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,603
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $5,647 expenses = $2,044 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,603
Total Expenses
$5,647
Mortgage P&I
92%
$3,306
Property Taxes
33%
$1,177
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0