Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.58% first-year return on $137k initial cash invested.
-18.58%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,915
Rent
-$2,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,915 income − $5,028 expenses = $2,113 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,915
Total Expenses
$5,028
Mortgage P&I
109%
$3,184
Property Taxes
29%
$857
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0