Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $137k initial cash invested.
-14.55%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$3,512
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $5,176 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,512
Total Expenses
$5,176
Mortgage P&I
94%
$3,310
Property Taxes
21%
$721
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0