Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $136k initial cash invested.
-14.22%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,978
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $5,593 expenses = $1,615 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%
$6,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,978
Total Expenses
$5,593
Mortgage P&I
82%
$3,274
Property Taxes
27%
$1,065
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0