Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $139k initial cash invested.
-18.81%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$3,017
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $5,189 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,017
Total Expenses
$5,189
Mortgage P&I
110%
$3,325
Property Taxes
27%
$820
Home Insurance
8%
$234
HOA
1%
$25
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0