Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $139k initial cash invested.
-15.95%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$3,252
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $5,094 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,252
Total Expenses
$5,094
Mortgage P&I
104%
$3,368
Property Taxes
20%
$649
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0