Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $136k initial cash invested.
-16.18%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$3,097
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,097 income − $4,937 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,097
Total Expenses
$4,937
Mortgage P&I
114%
$3,535
Property Taxes
12%
$360
Home Insurance
7%
$228
HOA
0%
$8
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0