Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $136k initial cash invested.
-14.4%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$3,241
Rent
-$1,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $4,879 expenses = $1,638 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,241
Total Expenses
$4,879
Mortgage P&I
100%
$3,247
Property Taxes
17%
$562
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0