Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $138k initial cash invested.
-18.82%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$3,288
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $5,450 expenses = $2,162 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,288
Total Expenses
$5,450
Mortgage P&I
103%
$3,383
Property Taxes
13%
$436
Home Insurance
7%
$219
HOA
17%
$558
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0