Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $139k initial cash invested.
-16.47%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,521
Rent
-$1,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $5,423 expenses = $1,902 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,521
Total Expenses
$5,423
Mortgage P&I
94%
$3,300
Property Taxes
24%
$858
Home Insurance
7%
$232
HOA
3%
$118
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0