Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $135k initial cash invested.
-17.66%
Cash On Cash
3.08%
Cap Rate
0.48
DSCR
$3,252
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $5,235 expenses = $1,983 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,252
Total Expenses
$5,235
Mortgage P&I
107%
$3,467
Property Taxes
22%
$721
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0