Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.08% first-year return on $139k initial cash invested.
-24.08%
Cash On Cash
1.96%
Cap Rate
0.29
DSCR
$2,838
Rent
-$2,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $5,617 expenses = $2,779 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$5,617
Mortgage P&I
131%
$3,712
Property Taxes
28%
$807
Home Insurance
9%
$243
HOA
4%
$117
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0