Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $135k initial cash invested.
-19.34%
Cash On Cash
2.79%
Cap Rate
0.43
DSCR
$3,492
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $5,675 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,492
Total Expenses
$5,675
Mortgage P&I
100%
$3,507
Property Taxes
26%
$912
Home Insurance
6%
$226
HOA
3%
$121
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0