Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $137k initial cash invested.
-14.6%
Cash On Cash
3.96%
Cap Rate
0.59
DSCR
$3,813
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $5,475 expenses = $1,662 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,813
Total Expenses
$5,475
Mortgage P&I
95%
$3,620
Property Taxes
17%
$632
Home Insurance
6%
$231
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0