Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $135k initial cash invested.
-14.75%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$3,665
Rent
-$1,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $5,328 expenses = $1,663 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,665
Total Expenses
$5,328
Mortgage P&I
89%
$3,267
Property Taxes
24%
$889
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0