Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $135k initial cash invested.
-22.07%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,102
Rent
-$2,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $4,589 expenses = $2,487 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,102
Total Expenses
$4,589
Mortgage P&I
157%
$3,310
Property Taxes
24%
$500
Home Insurance
11%
$233
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0