Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $138k initial cash invested.
-14.16%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$3,833
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,833 income − $5,461 expenses = $1,628 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,833
Total Expenses
$5,461
Mortgage P&I
85%
$3,253
Property Taxes
23%
$870
Home Insurance
6%
$231
HOA
3%
$110
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0