Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.63% first-year return on $138k initial cash invested.
-19.63%
Cash On Cash
2.48%
Cap Rate
0.39
DSCR
$2,240
Rent
-$2,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $4,504 expenses = $2,264 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$4,504
Mortgage P&I
157%
$3,516
Property Taxes
8%
$175
Home Insurance
10%
$231
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0