Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $138k initial cash invested.
-18.79%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$2,490
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $4,644 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$4,644
Mortgage P&I
132%
$3,279
Property Taxes
20%
$490
Home Insurance
9%
$229
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0