Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $135k initial cash invested.
-16.08%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$3,421
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $5,236 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,421
Total Expenses
$5,236
Mortgage P&I
92%
$3,156
Property Taxes
28%
$965
Home Insurance
7%
$226
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0