Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $137k initial cash invested.
-22.31%
Cash On Cash
2.34%
Cap Rate
0.35
DSCR
$2,952
Rent
-$2,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $5,490 expenses = $2,538 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,952
Total Expenses
$5,490
Mortgage P&I
124%
$3,656
Property Taxes
29%
$856
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0