Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $139k initial cash invested.
-17.67%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,750
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $4,792 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$4,792
Mortgage P&I
120%
$3,297
Property Taxes
20%
$537
Home Insurance
9%
$242
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0