Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.53% first-year return on $138k initial cash invested.
-24.53%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,272
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $5,102 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$5,102
Mortgage P&I
144%
$3,264
Property Taxes
45%
$1,011
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0