Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $137k initial cash invested.
-19.07%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,640
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $4,809 expenses = $2,169 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$4,809
Mortgage P&I
123%
$3,255
Property Taxes
24%
$640
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0