Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $139k initial cash invested.
-12.56%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,967
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,967 income − $5,420 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,967
Total Expenses
$5,420
Mortgage P&I
82%
$3,259
Property Taxes
21%
$814
Home Insurance
6%
$236
HOA
2%
$80
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0