Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $136k initial cash invested.
-15.34%
Cash On Cash
3.38%
Cap Rate
0.54
DSCR
$3,140
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $4,882 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$4,882
Mortgage P&I
109%
$3,411
Property Taxes
12%
$376
Home Insurance
7%
$227
HOA
2%
$52
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0