Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $137k initial cash invested.
-15.63%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,333
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $5,117 expenses = $1,784 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,333
Total Expenses
$5,117
Mortgage P&I
98%
$3,273
Property Taxes
22%
$723
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0