Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.84% first-year return on $136k initial cash invested.
-19.84%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,528
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $4,776 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,528
Total Expenses
$4,776
Mortgage P&I
128%
$3,244
Property Taxes
15%
$382
Home Insurance
9%
$233
HOA
10%
$260
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0