Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $136k initial cash invested.
-15.66%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$3,506
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $5,275 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,506
Total Expenses
$5,275
Mortgage P&I
94%
$3,279
Property Taxes
25%
$865
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0