Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.62% first-year return on $138k initial cash invested.
-20.62%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,336
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $4,700 expenses = $2,364 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,336
Total Expenses
$4,700
Mortgage P&I
142%
$3,315
Property Taxes
22%
$523
Home Insurance
10%
$229
HOA
1%
$25
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0