Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.4% first-year return on $139k initial cash invested.
-16.4%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,659
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $5,565 expenses = $1,906 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,659
Total Expenses
$5,565
Mortgage P&I
92%
$3,379
Property Taxes
27%
$1,001
Home Insurance
6%
$233
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0