Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.21% first-year return on $136k initial cash invested.
-26.21%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$1,800
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $4,777 expenses = $2,977 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$4,777
Mortgage P&I
180%
$3,232
Property Taxes
43%
$779
Home Insurance
13%
$227
HOA
4%
$71
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0