Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $138k initial cash invested.
-11.65%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,252
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $4,595 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,252
Total Expenses
$4,595
Mortgage P&I
101%
$3,292
Property Taxes
7%
$224
Home Insurance
7%
$233
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0