Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $137k initial cash invested.
-14.91%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$3,595
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,595 income − $5,295 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,595
Total Expenses
$5,295
Mortgage P&I
94%
$3,378
Property Taxes
21%
$771
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0