Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $135k initial cash invested.
-16.65%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,844
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $4,722 expenses = $1,878 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,844
Total Expenses
$4,722
Mortgage P&I
112%
$3,199
Property Taxes
17%
$472
Home Insurance
8%
$229
HOA
3%
$83
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0