Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $136k initial cash invested.
-16.94%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,200
Rent
-$1,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $4,127 expenses = $1,927 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,200
Total Expenses
$4,127
Mortgage P&I
148%
$3,248
Property Taxes
4%
$79
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0