Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $137k initial cash invested.
-17.41%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,741
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $4,735 expenses = $1,994 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$4,735
Mortgage P&I
121%
$3,311
Property Taxes
17%
$476
Home Insurance
9%
$236
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0