Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $139k initial cash invested.
-13.95%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,574
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $5,190 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,574
Total Expenses
$5,190
Mortgage P&I
93%
$3,317
Property Taxes
16%
$566
Home Insurance
7%
$233
HOA
4%
$145
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0