Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $138k initial cash invested.
-12.79%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$2,975
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $4,442 expenses = $1,467 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,975
Total Expenses
$4,442
Mortgage P&I
109%
$3,255
Property Taxes
6%
$177
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0