Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.49% first-year return on $138k initial cash invested.
-12.49%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$3,011
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $4,452 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,011
Total Expenses
$4,452
Mortgage P&I
112%
$3,369
Property Taxes
2%
$63
Home Insurance
8%
$236
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0