Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $136k initial cash invested.
-21.5%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,853
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $5,294 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,853
Total Expenses
$5,294
Mortgage P&I
115%
$3,295
Property Taxes
35%
$994
Home Insurance
8%
$217
HOA
2%
$46
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0