Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.32% first-year return on $138k initial cash invested.
-18.32%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$2,896
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $4,999 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,896
Total Expenses
$4,999
Mortgage P&I
116%
$3,364
Property Taxes
22%
$647
Home Insurance
8%
$234
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0