Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $135k initial cash invested.
-15.1%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$3,472
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $5,172 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,472
Total Expenses
$5,172
Mortgage P&I
93%
$3,232
Property Taxes
23%
$792
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0