Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $138k initial cash invested.
-22.98%
Cash On Cash
1.99%
Cap Rate
0.3
DSCR
$2,747
Rent
-$2,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $5,398 expenses = $2,651 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$5,398
Mortgage P&I
131%
$3,609
Property Taxes
31%
$839
Home Insurance
9%
$236
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0