Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $136k initial cash invested.
-13.99%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$3,294
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $4,875 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,294
Total Expenses
$4,875
Mortgage P&I
98%
$3,227
Property Taxes
17%
$563
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0