Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $138k initial cash invested.
-13.26%
Cash On Cash
3.13%
Cap Rate
0.56
DSCR
$2,994
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $4,522 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,994
Total Expenses
$4,522
Mortgage P&I
103%
$3,098
Property Taxes
12%
$368
Home Insurance
8%
$234
HOA
1%
$43
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0