Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $137k initial cash invested.
-14.61%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,530
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $5,194 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,530
Total Expenses
$5,194
Mortgage P&I
92%
$3,252
Property Taxes
23%
$798
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0