Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $138k initial cash invested.
-16.8%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$3,564
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $5,499 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,564
Total Expenses
$5,499
Mortgage P&I
98%
$3,484
Property Taxes
23%
$833
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0