Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.56% first-year return on $137k initial cash invested.
-14.56%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,290
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $4,948 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$4,948
Mortgage P&I
99%
$3,269
Property Taxes
18%
$585
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0