Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $137k initial cash invested.
-13.32%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$3,678
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $5,201 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,678
Total Expenses
$5,201
Mortgage P&I
92%
$3,371
Property Taxes
17%
$642
Home Insurance
6%
$231
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0