Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $139k initial cash invested.
-15.94%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$2,626
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $4,468 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$4,468
Mortgage P&I
127%
$3,328
Property Taxes
8%
$212
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0