Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.57% first-year return on $136k initial cash invested.
-19.57%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$2,739
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $4,962 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,739
Total Expenses
$4,962
Mortgage P&I
115%
$3,150
Property Taxes
29%
$785
Home Insurance
8%
$227
HOA
3%
$88
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0