Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $137k initial cash invested.
-14.71%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$2,874
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $4,547 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,874
Total Expenses
$4,547
Mortgage P&I
111%
$3,202
Property Taxes
13%
$370
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0