Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.03% first-year return on $136k initial cash invested.
-22.03%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,059
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $4,564 expenses = $2,505 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$4,564
Mortgage P&I
160%
$3,300
Property Taxes
24%
$500
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0