Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $138k initial cash invested.
-16.49%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,108
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $5,002 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,108
Total Expenses
$5,002
Mortgage P&I
107%
$3,314
Property Taxes
21%
$661
Home Insurance
7%
$220
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0