Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $137k initial cash invested.
-13.78%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$3,443
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $5,022 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,443
Total Expenses
$5,022
Mortgage P&I
95%
$3,257
Property Taxes
10%
$327
Home Insurance
7%
$228
HOA
9%
$315
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0